<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>£17,568</td><td>£17,832</td><td>£18,277</td><td>£18,734</td><td>£19,296</td><td>£91,707</td></tr><tr><td>Total Expenses</td><td>£12,842</td><td>£12,915</td><td>£13,002</td><td>£13,092</td><td>£13,191</td><td>£65,042</td></tr><tr><td>Profit Before Tax</td><td>£4,726</td><td>£4,917</td><td>£5,275</td><td>£5,642</td><td>£6,106</td><td>£26,665</td></tr><tr><td>Profit After Tax      </td><td>£3,828</td><td>£3,983</td><td>£4,273</td><td>£4,570</td><td>£4,946</td><td>£21,599</td></tr><tr><td>Change In Property Value</td><td>£6,870</td><td>£7,076</td><td>£13,362</td><td>£15,378</td><td>£16,301</td><td>£58,988</td></tr><tr><td>Net Return</td><td>£10,698</td><td>£11,059</td><td>£17,635</td><td>£19,949</td><td>£21,247</td><td>£80,587</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</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>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>