<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>£16,572</td><td>£16,821</td><td>£17,241</td><td>£17,672</td><td>£18,202</td><td>£86,508</td></tr><tr><td>Total Expenses</td><td>£12,274</td><td>£12,310</td><td>£12,363</td><td>£12,417</td><td>£12,481</td><td>£61,846</td></tr><tr><td>Profit Before Tax</td><td>£4,298</td><td>£4,510</td><td>£4,878</td><td>£5,255</td><td>£5,721</td><td>£24,662</td></tr><tr><td>Profit After Tax      </td><td>£3,481</td><td>£3,653</td><td>£3,951</td><td>£4,256</td><td>£4,634</td><td>£19,976</td></tr><tr><td>Change In Property Value</td><td>£8,925</td><td>£9,237</td><td>£15,024</td><td>£17,291</td><td>£18,328</td><td>£68,805</td></tr><tr><td>Net Return</td><td>£12,406</td><td>£12,890</td><td>£18,975</td><td>£21,547</td><td>£22,963</td><td>£88,781</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>