<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>£18,276</td><td>£18,550</td><td>£19,014</td><td>£19,489</td><td>£20,074</td><td>£95,403</td></tr><tr><td>Total Expenses</td><td>£14,825</td><td>£14,864</td><td>£14,921</td><td>£14,980</td><td>£15,049</td><td>£74,639</td></tr><tr><td>Profit Before Tax</td><td>£3,451</td><td>£3,686</td><td>£4,093</td><td>£4,509</td><td>£5,025</td><td>£20,764</td></tr><tr><td>Profit After Tax      </td><td>£2,795</td><td>£2,986</td><td>£3,315</td><td>£3,653</td><td>£4,070</td><td>£16,819</td></tr><tr><td>Change In Property Value</td><td>£7,875</td><td>£8,072</td><td>£14,893</td><td>£19,021</td><td>£21,892</td><td>£71,752</td></tr><tr><td>Net Return</td><td>£10,670</td><td>£11,058</td><td>£18,208</td><td>£22,674</td><td>£25,962</td><td>£88,571</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>18%</td><td>23%</td><td>26%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>