<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>£15,372</td><td>£15,603</td><td>£15,993</td><td>£16,392</td><td>£16,884</td><td>£80,244</td></tr><tr><td>Total Expenses</td><td>£12,549</td><td>£12,584</td><td>£12,633</td><td>£12,684</td><td>£12,744</td><td>£63,195</td></tr><tr><td>Profit Before Tax</td><td>£2,823</td><td>£3,019</td><td>£3,359</td><td>£3,708</td><td>£4,140</td><td>£17,049</td></tr><tr><td>Profit After Tax      </td><td>£2,287</td><td>£2,445</td><td>£2,721</td><td>£3,004</td><td>£3,353</td><td>£13,810</td></tr><tr><td>Change In Property Value</td><td>£6,624</td><td>£6,789</td><td>£12,526</td><td>£15,999</td><td>£18,413</td><td>£60,352</td></tr><tr><td>Net Return</td><td>£8,910</td><td>£9,235</td><td>£15,247</td><td>£19,002</td><td>£21,767</td><td>£74,162</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>