<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>£17,064</td><td>£17,405</td><td>£17,840</td><td>£18,286</td><td>£18,744</td><td>£89,340</td></tr><tr><td>Total Expenses</td><td>£13,315</td><td>£13,361</td><td>£13,415</td><td>£13,471</td><td>£13,527</td><td>£67,090</td></tr><tr><td>Profit Before Tax</td><td>£3,749</td><td>£4,044</td><td>£4,425</td><td>£4,816</td><td>£5,216</td><td>£22,250</td></tr><tr><td>Profit After Tax      </td><td>£3,036</td><td>£3,276</td><td>£3,584</td><td>£3,901</td><td>£4,225</td><td>£18,022</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,712</td><td>£11,652</td><td>£15,148</td><td>£17,496</td><td>£55,609</td></tr><tr><td>Net Return</td><td>£8,636</td><td>£8,988</td><td>£15,237</td><td>£19,049</td><td>£21,721</td><td>£73,631</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>