<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>£17,160</td><td>£17,417</td><td>£17,853</td><td>£18,299</td><td>£18,848</td><td>£89,578</td></tr><tr><td>Total Expenses</td><td>£13,257</td><td>£13,333</td><td>£13,425</td><td>£13,518</td><td>£13,620</td><td>£67,152</td></tr><tr><td>Profit Before Tax</td><td>£3,903</td><td>£4,084</td><td>£4,428</td><td>£4,781</td><td>£5,228</td><td>£22,425</td></tr><tr><td>Profit After Tax      </td><td>£3,162</td><td>£3,308</td><td>£3,587</td><td>£3,873</td><td>£4,235</td><td>£18,164</td></tr><tr><td>Change In Property Value</td><td>£2,350</td><td>£2,374</td><td>£7,192</td><td>£9,877</td><td>£11,556</td><td>£33,347</td></tr><tr><td>Net Return</td><td>£5,512</td><td>£5,682</td><td>£10,779</td><td>£13,750</td><td>£15,790</td><td>£51,512</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>