<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>£18,480</td><td>£18,757</td><td>£19,226</td><td>£19,707</td><td>£20,298</td><td>£96,468</td></tr><tr><td>Total Expenses</td><td>£14,669</td><td>£14,743</td><td>£14,833</td><td>£14,925</td><td>£15,027</td><td>£74,197</td></tr><tr><td>Profit Before Tax</td><td>£3,811</td><td>£4,014</td><td>£4,393</td><td>£4,782</td><td>£5,271</td><td>£22,271</td></tr><tr><td>Profit After Tax      </td><td>£3,087</td><td>£3,251</td><td>£3,558</td><td>£3,873</td><td>£4,270</td><td>£18,040</td></tr><tr><td>Change In Property Value</td><td>£8,183</td><td>£8,428</td><td>£15,915</td><td>£18,317</td><td>£19,416</td><td>£70,257</td></tr><tr><td>Net Return</td><td>£11,269</td><td>£11,679</td><td>£19,473</td><td>£22,190</td><td>£23,685</td><td>£88,297</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>21%</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>