<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>£21,744</td><td>£22,179</td><td>£22,733</td><td>£23,302</td><td>£23,884</td><td>£113,842</td></tr><tr><td>Total Expenses</td><td>£16,830</td><td>£16,935</td><td>£17,048</td><td>£17,163</td><td>£17,279</td><td>£85,255</td></tr><tr><td>Profit Before Tax</td><td>£4,914</td><td>£5,244</td><td>£5,685</td><td>£6,138</td><td>£6,606</td><td>£28,587</td></tr><tr><td>Profit After Tax      </td><td>£3,980</td><td>£4,248</td><td>£4,605</td><td>£4,972</td><td>£5,350</td><td>£23,155</td></tr><tr><td>Change In Property Value</td><td>£6,040</td><td>£6,161</td><td>£12,568</td><td>£16,338</td><td>£18,871</td><td>£59,977</td></tr><tr><td>Net Return</td><td>£10,020</td><td>£10,408</td><td>£17,173</td><td>£21,310</td><td>£24,221</td><td>£83,133</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>13%</td><td>15%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>