<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>£15,984</td><td>£16,224</td><td>£16,629</td><td>£17,045</td><td>£17,556</td><td>£83,439</td></tr><tr><td>Total Expenses</td><td>£11,422</td><td>£11,458</td><td>£11,509</td><td>£11,561</td><td>£11,623</td><td>£57,573</td></tr><tr><td>Profit Before Tax</td><td>£4,562</td><td>£4,766</td><td>£5,121</td><td>£5,484</td><td>£5,933</td><td>£25,866</td></tr><tr><td>Profit After Tax      </td><td>£3,695</td><td>£3,861</td><td>£4,148</td><td>£4,442</td><td>£4,806</td><td>£20,951</td></tr><tr><td>Change In Property Value</td><td>£8,225</td><td>£8,513</td><td>£13,846</td><td>£15,935</td><td>£16,891</td><td>£63,410</td></tr><tr><td>Net Return</td><td>£11,920</td><td>£12,374</td><td>£17,993</td><td>£20,377</td><td>£21,697</td><td>£84,361</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>