<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>£16,980</td><td>£17,235</td><td>£17,666</td><td>£18,107</td><td>£18,650</td><td>£88,638</td></tr><tr><td>Total Expenses</td><td>£14,323</td><td>£14,429</td><td>£14,547</td><td>£14,668</td><td>£14,797</td><td>£72,766</td></tr><tr><td>Profit Before Tax</td><td>£2,657</td><td>£2,805</td><td>£3,118</td><td>£3,439</td><td>£3,853</td><td>£15,872</td></tr><tr><td>Profit After Tax      </td><td>£2,152</td><td>£2,272</td><td>£2,526</td><td>£2,785</td><td>£3,121</td><td>£12,856</td></tr><tr><td>Change In Property Value</td><td>£5,750</td><td>£5,894</td><td>£10,874</td><td>£13,888</td><td>£15,984</td><td>£52,391</td></tr><tr><td>Net Return</td><td>£7,902</td><td>£8,166</td><td>£13,400</td><td>£16,674</td><td>£19,105</td><td>£65,247</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>