<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>£21,348</td><td>£21,668</td><td>£22,210</td><td>£22,765</td><td>£23,448</td><td>£111,439</td></tr><tr><td>Total Expenses</td><td>£16,638</td><td>£16,716</td><td>£16,813</td><td>£16,912</td><td>£17,023</td><td>£84,101</td></tr><tr><td>Profit Before Tax</td><td>£4,710</td><td>£4,953</td><td>£5,397</td><td>£5,853</td><td>£6,425</td><td>£27,338</td></tr><tr><td>Profit After Tax      </td><td>£3,815</td><td>£4,012</td><td>£4,372</td><td>£4,741</td><td>£5,204</td><td>£22,144</td></tr><tr><td>Change In Property Value</td><td>£9,454</td><td>£9,738</td><td>£18,388</td><td>£21,163</td><td>£22,432</td><td>£81,174</td></tr><tr><td>Net Return</td><td>£13,269</td><td>£13,749</td><td>£22,759</td><td>£25,904</td><td>£27,637</td><td>£103,318</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>