<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>£16,848</td><td>£17,185</td><td>£17,615</td><td>£18,055</td><td>£18,506</td><td>£88,209</td></tr><tr><td>Total Expenses</td><td>£12,413</td><td>£12,493</td><td>£12,579</td><td>£12,667</td><td>£12,755</td><td>£62,907</td></tr><tr><td>Profit Before Tax</td><td>£4,435</td><td>£4,692</td><td>£5,036</td><td>£5,388</td><td>£5,752</td><td>£25,302</td></tr><tr><td>Profit After Tax      </td><td>£3,592</td><td>£3,800</td><td>£4,079</td><td>£4,364</td><td>£4,659</td><td>£20,495</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£7,992</td><td>£8,288</td><td>£13,234</td><td>£16,267</td><td>£18,406</td><td>£64,187</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>