<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>£18,024</td><td>£18,294</td><td>£18,752</td><td>£19,221</td><td>£19,797</td><td>£94,088</td></tr><tr><td>Total Expenses</td><td>£13,126</td><td>£13,199</td><td>£13,288</td><td>£13,379</td><td>£13,479</td><td>£66,470</td></tr><tr><td>Profit Before Tax</td><td>£4,898</td><td>£5,095</td><td>£5,464</td><td>£5,842</td><td>£6,318</td><td>£27,618</td></tr><tr><td>Profit After Tax      </td><td>£3,967</td><td>£4,127</td><td>£4,426</td><td>£4,732</td><td>£5,118</td><td>£22,370</td></tr><tr><td>Change In Property Value</td><td>£7,050</td><td>£7,262</td><td>£13,712</td><td>£15,781</td><td>£16,728</td><td>£60,533</td></tr><tr><td>Net Return</td><td>£11,017</td><td>£11,389</td><td>£18,138</td><td>£20,513</td><td>£21,846</td><td>£82,904</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>