<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>£18,084</td><td>£18,355</td><td>£18,814</td><td>£19,284</td><td>£19,863</td><td>£94,401</td></tr><tr><td>Total Expenses</td><td>£13,417</td><td>£13,456</td><td>£13,513</td><td>£13,571</td><td>£13,639</td><td>£67,596</td></tr><tr><td>Profit Before Tax</td><td>£4,667</td><td>£4,899</td><td>£5,301</td><td>£5,714</td><td>£6,224</td><td>£26,805</td></tr><tr><td>Profit After Tax      </td><td>£3,780</td><td>£3,968</td><td>£4,294</td><td>£4,628</td><td>£5,041</td><td>£21,712</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,263</td><td>£10,096</td><td>£13,435</td><td>£15,600</td><td>£47,594</td></tr><tr><td>Net Return</td><td>£7,980</td><td>£8,231</td><td>£14,390</td><td>£18,063</td><td>£20,641</td><td>£69,306</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>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>