<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>£18,240</td><td>£18,605</td><td>£19,070</td><td>£19,547</td><td>£20,035</td><td>£95,497</td></tr><tr><td>Total Expenses</td><td>£13,148</td><td>£13,230</td><td>£13,320</td><td>£13,411</td><td>£13,503</td><td>£66,611</td></tr><tr><td>Profit Before Tax</td><td>£5,092</td><td>£5,375</td><td>£5,750</td><td>£6,136</td><td>£6,533</td><td>£28,886</td></tr><tr><td>Profit After Tax      </td><td>£4,125</td><td>£4,354</td><td>£4,658</td><td>£4,970</td><td>£5,291</td><td>£23,397</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£14,684</td><td>£46,672</td></tr><tr><td>Net Return</td><td>£8,825</td><td>£9,148</td><td>£14,438</td><td>£17,683</td><td>£19,976</td><td>£70,069</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>