<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>£16,692</td><td>£16,942</td><td>£17,366</td><td>£17,800</td><td>£18,334</td><td>£87,135</td></tr><tr><td>Total Expenses</td><td>£11,999</td><td>£12,070</td><td>£12,155</td><td>£12,243</td><td>£12,339</td><td>£60,806</td></tr><tr><td>Profit Before Tax</td><td>£4,693</td><td>£4,872</td><td>£5,211</td><td>£5,557</td><td>£5,995</td><td>£26,329</td></tr><tr><td>Profit After Tax      </td><td>£3,801</td><td>£3,947</td><td>£4,221</td><td>£4,502</td><td>£4,856</td><td>£21,326</td></tr><tr><td>Change In Property Value</td><td>£6,299</td><td>£6,487</td><td>£12,250</td><td>£14,099</td><td>£14,945</td><td>£54,081</td></tr><tr><td>Net Return</td><td>£10,100</td><td>£10,434</td><td>£16,471</td><td>£18,601</td><td>£19,801</td><td>£75,407</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>