<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>£17,400</td><td>£17,748</td><td>£18,192</td><td>£18,646</td><td>£19,113</td><td>£91,099</td></tr><tr><td>Total Expenses</td><td>£13,744</td><td>£13,790</td><td>£13,845</td><td>£13,902</td><td>£13,959</td><td>£69,240</td></tr><tr><td>Profit Before Tax</td><td>£3,656</td><td>£3,958</td><td>£4,347</td><td>£4,745</td><td>£5,154</td><td>£21,859</td></tr><tr><td>Profit After Tax      </td><td>£2,962</td><td>£3,206</td><td>£3,521</td><td>£3,843</td><td>£4,175</td><td>£17,706</td></tr><tr><td>Change In Property Value</td><td>£5,799</td><td>£5,915</td><td>£12,067</td><td>£15,687</td><td>£18,118</td><td>£57,585</td></tr><tr><td>Net Return</td><td>£8,761</td><td>£9,121</td><td>£15,587</td><td>£19,530</td><td>£22,292</td><td>£75,291</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>27%</td><td>30%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>