<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>£17,496</td><td>£17,846</td><td>£18,292</td><td>£18,749</td><td>£19,218</td><td>£91,601</td></tr><tr><td>Total Expenses</td><td>£13,640</td><td>£13,727</td><td>£13,820</td><td>£13,915</td><td>£14,010</td><td>£69,113</td></tr><tr><td>Profit Before Tax</td><td>£3,856</td><td>£4,119</td><td>£4,472</td><td>£4,834</td><td>£5,208</td><td>£22,488</td></tr><tr><td>Profit After Tax      </td><td>£3,123</td><td>£3,336</td><td>£3,622</td><td>£3,916</td><td>£4,219</td><td>£18,216</td></tr><tr><td>Change In Property Value</td><td>£4,860</td><td>£4,957</td><td>£10,112</td><td>£13,146</td><td>£15,184</td><td>£48,260</td></tr><tr><td>Net Return</td><td>£7,983</td><td>£8,293</td><td>£13,735</td><td>£17,062</td><td>£19,402</td><td>£66,475</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>