<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>£17,856</td><td>£18,213</td><td>£18,668</td><td>£19,135</td><td>£19,614</td><td>£93,486</td></tr><tr><td>Total Expenses</td><td>£13,196</td><td>£13,284</td><td>£13,379</td><td>£13,476</td><td>£13,572</td><td>£66,906</td></tr><tr><td>Profit Before Tax</td><td>£4,660</td><td>£4,929</td><td>£5,290</td><td>£5,660</td><td>£6,041</td><td>£26,580</td></tr><tr><td>Profit After Tax      </td><td>£3,775</td><td>£3,992</td><td>£4,285</td><td>£4,584</td><td>£4,894</td><td>£21,530</td></tr><tr><td>Change In Property Value</td><td>£4,600</td><td>£4,692</td><td>£9,572</td><td>£12,443</td><td>£14,372</td><td>£45,679</td></tr><tr><td>Net Return</td><td>£8,375</td><td>£8,684</td><td>£13,856</td><td>£17,027</td><td>£19,265</td><td>£67,208</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>