<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£18,276</td><td>£18,550</td><td>£19,014</td><td>£19,489</td><td>£20,074</td><td>£95,403</td></tr><tr><td>Total Expenses</td><td>£14,226</td><td>£14,265</td><td>£14,322</td><td>£14,381</td><td>£14,450</td><td>£71,644</td></tr><tr><td>Profit Before Tax</td><td>£4,050</td><td>£4,285</td><td>£4,692</td><td>£5,109</td><td>£5,624</td><td>£23,759</td></tr><tr><td>Profit After Tax      </td><td>£3,280</td><td>£3,471</td><td>£3,800</td><td>£4,138</td><td>£4,556</td><td>£19,245</td></tr><tr><td>Change In Property Value</td><td>£8,997</td><td>£9,267</td><td>£17,499</td><td>£20,140</td><td>£21,348</td><td>£77,251</td></tr><tr><td>Net Return</td><td>£12,277</td><td>£12,738</td><td>£21,299</td><td>£24,278</td><td>£25,904</td><td>£96,496</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>