<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>£20,664</td><td>£20,974</td><td>£21,498</td><td>£22,036</td><td>£22,697</td><td>£107,869</td></tr><tr><td>Total Expenses</td><td>£18,040</td><td>£18,082</td><td>£18,145</td><td>£18,210</td><td>£18,287</td><td>£90,764</td></tr><tr><td>Profit Before Tax</td><td>£2,624</td><td>£2,892</td><td>£3,353</td><td>£3,826</td><td>£4,410</td><td>£17,105</td></tr><tr><td>Profit After Tax      </td><td>£2,126</td><td>£2,342</td><td>£2,716</td><td>£3,099</td><td>£3,572</td><td>£13,855</td></tr><tr><td>Change In Property Value</td><td>£5,850</td><td>£5,938</td><td>£14,063</td><td>£18,713</td><td>£21,728</td><td>£66,292</td></tr><tr><td>Net Return</td><td>£7,976</td><td>£8,280</td><td>£16,778</td><td>£21,812</td><td>£25,300</td><td>£80,147</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>13%</td><td>17%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>