<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£20,815</td><td>£20,922</td><td>£21,051</td><td>£21,183</td><td>£21,328</td><td>£105,298</td></tr><tr><td>Profit Before Tax</td><td>£4,385</td><td>£4,656</td><td>£5,166</td><td>£5,690</td><td>£6,351</td><td>£26,249</td></tr><tr><td>Profit After Tax      </td><td>£3,552</td><td>£3,771</td><td>£4,185</td><td>£4,609</td><td>£5,145</td><td>£21,262</td></tr><tr><td>Change In Property Value</td><td>£3,850</td><td>£3,889</td><td>£11,782</td><td>£16,181</td><td>£18,932</td><td>£54,633</td></tr><tr><td>Net Return</td><td>£7,402</td><td>£7,660</td><td>£15,967</td><td>£20,790</td><td>£24,076</td><td>£75,895</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>17%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>