<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>£16,908</td><td>£17,162</td><td>£17,591</td><td>£18,030</td><td>£18,571</td><td>£88,262</td></tr><tr><td>Total Expenses</td><td>£14,490</td><td>£14,527</td><td>£14,581</td><td>£14,636</td><td>£14,700</td><td>£72,933</td></tr><tr><td>Profit Before Tax</td><td>£2,418</td><td>£2,635</td><td>£3,010</td><td>£3,395</td><td>£3,871</td><td>£15,329</td></tr><tr><td>Profit After Tax      </td><td>£1,959</td><td>£2,134</td><td>£2,438</td><td>£2,750</td><td>£3,136</td><td>£12,416</td></tr><tr><td>Change In Property Value</td><td>£7,750</td><td>£7,944</td><td>£13,028</td><td>£18,630</td><td>£21,441</td><td>£68,792</td></tr><tr><td>Net Return</td><td>£9,709</td><td>£10,078</td><td>£15,466</td><td>£21,380</td><td>£24,577</td><td>£81,209</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>