<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>£17,820</td><td>£18,176</td><td>£18,631</td><td>£19,097</td><td>£19,574</td><td>£93,298</td></tr><tr><td>Total Expenses</td><td>£13,884</td><td>£13,972</td><td>£14,066</td><td>£14,163</td><td>£14,259</td><td>£70,343</td></tr><tr><td>Profit Before Tax</td><td>£3,936</td><td>£4,205</td><td>£4,565</td><td>£4,934</td><td>£5,315</td><td>£22,954</td></tr><tr><td>Profit After Tax      </td><td>£3,189</td><td>£3,406</td><td>£3,697</td><td>£3,996</td><td>£4,305</td><td>£18,593</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,049</td><td>£10,300</td><td>£13,390</td><td>£15,465</td><td>£49,154</td></tr><tr><td>Net Return</td><td>£8,139</td><td>£8,455</td><td>£13,997</td><td>£17,386</td><td>£19,770</td><td>£67,747</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>