<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>£21,336</td><td>£21,656</td><td>£22,197</td><td>£22,752</td><td>£23,435</td><td>£111,377</td></tr><tr><td>Total Expenses</td><td>£16,631</td><td>£16,709</td><td>£16,806</td><td>£16,906</td><td>£17,017</td><td>£84,069</td></tr><tr><td>Profit Before Tax</td><td>£4,705</td><td>£4,947</td><td>£5,391</td><td>£5,847</td><td>£6,418</td><td>£27,308</td></tr><tr><td>Profit After Tax      </td><td>£3,811</td><td>£4,007</td><td>£4,367</td><td>£4,736</td><td>£5,199</td><td>£22,119</td></tr><tr><td>Change In Property Value</td><td>£9,450</td><td>£9,734</td><td>£18,380</td><td>£21,154</td><td>£22,423</td><td>£81,140</td></tr><tr><td>Net Return</td><td>£13,261</td><td>£13,740</td><td>£22,747</td><td>£25,890</td><td>£27,622</td><td>£103,260</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>