<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>£20,328</td><td>£20,633</td><td>£21,149</td><td>£21,677</td><td>£22,328</td><td>£106,115</td></tr><tr><td>Total Expenses</td><td>£15,935</td><td>£16,012</td><td>£16,106</td><td>£16,203</td><td>£16,311</td><td>£80,567</td></tr><tr><td>Profit Before Tax</td><td>£4,393</td><td>£4,621</td><td>£5,042</td><td>£5,474</td><td>£6,017</td><td>£25,548</td></tr><tr><td>Profit After Tax      </td><td>£3,558</td><td>£3,743</td><td>£4,084</td><td>£4,434</td><td>£4,874</td><td>£20,694</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£12,558</td><td>£13,013</td><td>£21,589</td><td>£24,581</td><td>£26,229</td><td>£97,970</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</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>