<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>£18,096</td><td>£18,458</td><td>£18,919</td><td>£19,392</td><td>£19,877</td><td>£94,743</td></tr><tr><td>Total Expenses</td><td>£14,522</td><td>£14,604</td><td>£14,693</td><td>£14,784</td><td>£14,875</td><td>£73,479</td></tr><tr><td>Profit Before Tax</td><td>£3,574</td><td>£3,854</td><td>£4,226</td><td>£4,608</td><td>£5,002</td><td>£21,264</td></tr><tr><td>Profit After Tax      </td><td>£2,895</td><td>£3,122</td><td>£3,423</td><td>£3,733</td><td>£4,051</td><td>£17,224</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£8,295</td><td>£8,630</td><td>£14,660</td><td>£18,340</td><td>£20,923</td><td>£70,847</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>11%</td><td>13%</td><td>15%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>