<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£12,873</td><td>£12,942</td><td>£13,024</td><td>£13,109</td><td>£13,201</td><td>£65,149</td></tr><tr><td>Profit Before Tax</td><td>£2,619</td><td>£2,782</td><td>£3,093</td><td>£3,412</td><td>£3,815</td><td>£15,722</td></tr><tr><td>Profit After Tax      </td><td>£2,121</td><td>£2,254</td><td>£2,505</td><td>£2,764</td><td>£3,090</td><td>£12,735</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,534</td></tr><tr><td>Net Return</td><td>£9,172</td><td>£9,515</td><td>£16,218</td><td>£18,545</td><td>£19,819</td><td>£73,268</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>