<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>£15,984</td><td>£16,224</td><td>£16,629</td><td>£17,045</td><td>£17,556</td><td>£83,439</td></tr><tr><td>Total Expenses</td><td>£12,922</td><td>£12,992</td><td>£13,075</td><td>£13,161</td><td>£13,255</td><td>£65,404</td></tr><tr><td>Profit Before Tax</td><td>£3,062</td><td>£3,232</td><td>£3,554</td><td>£3,884</td><td>£4,302</td><td>£18,034</td></tr><tr><td>Profit After Tax      </td><td>£2,480</td><td>£2,618</td><td>£2,879</td><td>£3,146</td><td>£3,485</td><td>£14,608</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,261</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,532</td></tr><tr><td>Net Return</td><td>£9,530</td><td>£9,879</td><td>£16,591</td><td>£18,927</td><td>£20,212</td><td>£75,140</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>