<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>£17,076</td><td>£17,332</td><td>£17,765</td><td>£18,210</td><td>£18,756</td><td>£89,139</td></tr><tr><td>Total Expenses</td><td>£13,331</td><td>£13,423</td><td>£13,529</td><td>£13,637</td><td>£13,753</td><td>£67,673</td></tr><tr><td>Profit Before Tax</td><td>£3,745</td><td>£3,909</td><td>£4,237</td><td>£4,573</td><td>£5,003</td><td>£21,466</td></tr><tr><td>Profit After Tax      </td><td>£3,033</td><td>£3,166</td><td>£3,432</td><td>£3,704</td><td>£4,052</td><td>£17,387</td></tr><tr><td>Change In Property Value</td><td>£2,200</td><td>£2,222</td><td>£6,733</td><td>£9,246</td><td>£10,818</td><td>£31,219</td></tr><tr><td>Net Return</td><td>£5,233</td><td>£5,388</td><td>£10,164</td><td>£12,950</td><td>£14,870</td><td>£48,606</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>