<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>£16,440</td><td>£16,687</td><td>£17,104</td><td>£17,531</td><td>£18,057</td><td>£85,819</td></tr><tr><td>Total Expenses</td><td>£12,517</td><td>£12,590</td><td>£12,678</td><td>£12,768</td><td>£12,866</td><td>£63,420</td></tr><tr><td>Profit Before Tax</td><td>£3,924</td><td>£4,096</td><td>£4,426</td><td>£4,763</td><td>£5,191</td><td>£22,399</td></tr><tr><td>Profit After Tax      </td><td>£3,178</td><td>£3,318</td><td>£3,585</td><td>£3,858</td><td>£4,205</td><td>£18,144</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£12,497</td><td>£42,443</td></tr><tr><td>Net Return</td><td>£7,578</td><td>£7,806</td><td>£12,740</td><td>£15,760</td><td>£16,702</td><td>£60,587</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>