<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>£17,400</td><td>£17,748</td><td>£18,192</td><td>£18,646</td><td>£19,113</td><td>£91,099</td></tr><tr><td>Total Expenses</td><td>£13,746</td><td>£13,792</td><td>£13,847</td><td>£13,904</td><td>£13,961</td><td>£69,249</td></tr><tr><td>Profit Before Tax</td><td>£3,654</td><td>£3,956</td><td>£4,345</td><td>£4,743</td><td>£5,152</td><td>£21,849</td></tr><tr><td>Profit After Tax      </td><td>£2,960</td><td>£3,204</td><td>£3,519</td><td>£3,842</td><td>£4,173</td><td>£17,698</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£15,383</td><td>£19,383</td><td>£20,546</td><td>£72,972</td></tr><tr><td>Net Return</td><td>£11,660</td><td>£12,165</td><td>£18,902</td><td>£23,224</td><td>£24,719</td><td>£90,670</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>