<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>£17,352</td><td>£17,612</td><td>£18,053</td><td>£18,504</td><td>£19,059</td><td>£90,580</td></tr><tr><td>Total Expenses</td><td>£13,294</td><td>£13,371</td><td>£13,463</td><td>£13,557</td><td>£13,661</td><td>£67,346</td></tr><tr><td>Profit Before Tax</td><td>£4,058</td><td>£4,241</td><td>£4,589</td><td>£4,946</td><td>£5,398</td><td>£23,233</td></tr><tr><td>Profit After Tax      </td><td>£3,287</td><td>£3,435</td><td>£3,717</td><td>£4,007</td><td>£4,373</td><td>£18,819</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£9,162</td><td>£9,457</td><td>£14,828</td><td>£18,197</td><td>£20,705</td><td>£72,348</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>25%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>