<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>£16,068</td><td>£16,309</td><td>£16,717</td><td>£17,135</td><td>£17,649</td><td>£83,877</td></tr><tr><td>Total Expenses</td><td>£12,335</td><td>£12,405</td><td>£12,489</td><td>£12,575</td><td>£12,669</td><td>£62,473</td></tr><tr><td>Profit Before Tax</td><td>£3,733</td><td>£3,904</td><td>£4,228</td><td>£4,560</td><td>£4,980</td><td>£21,404</td></tr><tr><td>Profit After Tax      </td><td>£3,023</td><td>£3,162</td><td>£3,424</td><td>£3,693</td><td>£4,034</td><td>£17,337</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,350</td><td>£7,933</td><td>£10,556</td><td>£12,257</td><td>£37,395</td></tr><tr><td>Net Return</td><td>£6,323</td><td>£6,511</td><td>£11,357</td><td>£14,250</td><td>£16,291</td><td>£54,732</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>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>