<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>£17,856</td><td>£18,124</td><td>£18,577</td><td>£19,041</td><td>£19,613</td><td>£93,211</td></tr><tr><td>Total Expenses</td><td>£13,793</td><td>£13,886</td><td>£13,993</td><td>£14,103</td><td>£14,221</td><td>£69,996</td></tr><tr><td>Profit Before Tax</td><td>£4,063</td><td>£4,238</td><td>£4,584</td><td>£4,939</td><td>£5,391</td><td>£23,215</td></tr><tr><td>Profit After Tax      </td><td>£3,291</td><td>£3,433</td><td>£3,713</td><td>£4,000</td><td>£4,367</td><td>£18,804</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,323</td><td>£7,039</td><td>£9,666</td><td>£11,310</td><td>£32,638</td></tr><tr><td>Net Return</td><td>£5,591</td><td>£5,756</td><td>£10,752</td><td>£13,667</td><td>£15,677</td><td>£51,442</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>8%</td><td>8%</td><td>15%</td><td>20%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>