<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>£17,700</td><td>£17,965</td><td>£18,415</td><td>£18,875</td><td>£19,441</td><td>£92,396</td></tr><tr><td>Total Expenses</td><td>£13,974</td><td>£14,012</td><td>£14,068</td><td>£14,125</td><td>£14,192</td><td>£70,371</td></tr><tr><td>Profit Before Tax</td><td>£3,726</td><td>£3,953</td><td>£4,347</td><td>£4,750</td><td>£5,249</td><td>£22,025</td></tr><tr><td>Profit After Tax      </td><td>£3,018</td><td>£3,202</td><td>£3,521</td><td>£3,848</td><td>£4,252</td><td>£17,841</td></tr><tr><td>Change In Property Value</td><td>£2,950</td><td>£2,980</td><td>£9,028</td><td>£12,398</td><td>£14,506</td><td>£41,862</td></tr><tr><td>Net Return</td><td>£5,968</td><td>£6,182</td><td>£12,549</td><td>£16,246</td><td>£18,758</td><td>£59,702</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>