<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>£16,080</td><td>£16,321</td><td>£16,729</td><td>£17,147</td><td>£17,662</td><td>£83,940</td></tr><tr><td>Total Expenses</td><td>£12,990</td><td>£13,060</td><td>£13,144</td><td>£13,230</td><td>£13,324</td><td>£65,749</td></tr><tr><td>Profit Before Tax</td><td>£3,090</td><td>£3,261</td><td>£3,585</td><td>£3,918</td><td>£4,338</td><td>£18,191</td></tr><tr><td>Profit After Tax      </td><td>£2,503</td><td>£2,641</td><td>£2,904</td><td>£3,173</td><td>£3,514</td><td>£14,735</td></tr><tr><td>Change In Property Value</td><td>£7,094</td><td>£7,307</td><td>£13,798</td><td>£15,881</td><td>£16,834</td><td>£60,915</td></tr><tr><td>Net Return</td><td>£9,597</td><td>£9,948</td><td>£16,702</td><td>£19,054</td><td>£20,347</td><td>£75,649</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</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>