<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>£17,952</td><td>£18,221</td><td>£18,677</td><td>£19,144</td><td>£19,718</td><td>£93,712</td></tr><tr><td>Total Expenses</td><td>£13,603</td><td>£13,641</td><td>£13,697</td><td>£13,755</td><td>£13,823</td><td>£68,519</td></tr><tr><td>Profit Before Tax</td><td>£4,349</td><td>£4,580</td><td>£4,980</td><td>£5,389</td><td>£5,895</td><td>£25,193</td></tr><tr><td>Profit After Tax      </td><td>£3,523</td><td>£3,710</td><td>£4,033</td><td>£4,365</td><td>£4,775</td><td>£20,406</td></tr><tr><td>Change In Property Value</td><td>£9,975</td><td>£10,324</td><td>£16,791</td><td>£19,325</td><td>£20,485</td><td>£76,901</td></tr><tr><td>Net Return</td><td>£13,498</td><td>£14,034</td><td>£20,825</td><td>£23,690</td><td>£25,260</td><td>£97,307</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>