<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>£17,928</td><td>£18,197</td><td>£18,652</td><td>£19,118</td><td>£19,692</td><td>£93,587</td></tr><tr><td>Total Expenses</td><td>£13,848</td><td>£13,933</td><td>£14,033</td><td>£14,135</td><td>£14,246</td><td>£70,195</td></tr><tr><td>Profit Before Tax</td><td>£4,080</td><td>£4,264</td><td>£4,619</td><td>£4,983</td><td>£5,445</td><td>£23,392</td></tr><tr><td>Profit After Tax      </td><td>£3,305</td><td>£3,454</td><td>£3,741</td><td>£4,036</td><td>£4,411</td><td>£18,947</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,896</td><td>£9,988</td><td>£12,984</td><td>£13,633</td><td>£46,301</td></tr><tr><td>Net Return</td><td>£8,105</td><td>£8,350</td><td>£13,729</td><td>£17,020</td><td>£18,044</td><td>£65,249</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>26%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>