<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>£17,916</td><td>£18,185</td><td>£18,639</td><td>£19,105</td><td>£19,679</td><td>£93,524</td></tr><tr><td>Total Expenses</td><td>£14,901</td><td>£14,973</td><td>£15,062</td><td>£15,152</td><td>£15,252</td><td>£75,341</td></tr><tr><td>Profit Before Tax</td><td>£3,015</td><td>£3,211</td><td>£3,577</td><td>£3,953</td><td>£4,426</td><td>£18,183</td></tr><tr><td>Profit After Tax      </td><td>£2,442</td><td>£2,601</td><td>£2,898</td><td>£3,202</td><td>£3,585</td><td>£14,728</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£10,842</td><td>£11,253</td><td>£19,236</td><td>£22,005</td><td>£23,517</td><td>£86,853</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>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>