<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>£15,504</td><td>£15,737</td><td>£16,130</td><td>£16,533</td><td>£17,029</td><td>£80,933</td></tr><tr><td>Total Expenses</td><td>£11,969</td><td>£12,004</td><td>£12,054</td><td>£12,105</td><td>£12,166</td><td>£60,298</td></tr><tr><td>Profit Before Tax</td><td>£3,535</td><td>£3,733</td><td>£4,076</td><td>£4,428</td><td>£4,864</td><td>£20,635</td></tr><tr><td>Profit After Tax      </td><td>£2,863</td><td>£3,023</td><td>£3,302</td><td>£3,587</td><td>£3,940</td><td>£16,714</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£6,406</td><td>£10,506</td><td>£15,024</td><td>£17,291</td><td>£55,478</td></tr><tr><td>Net Return</td><td>£9,113</td><td>£9,430</td><td>£13,808</td><td>£18,611</td><td>£21,231</td><td>£72,192</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>18%</td><td>24%</td><td>28%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>