<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>£16,320</td><td>£16,565</td><td>£16,979</td><td>£17,403</td><td>£17,925</td><td>£85,193</td></tr><tr><td>Total Expenses</td><td>£12,249</td><td>£12,285</td><td>£12,337</td><td>£12,391</td><td>£12,454</td><td>£61,716</td></tr><tr><td>Profit Before Tax</td><td>£4,071</td><td>£4,280</td><td>£4,642</td><td>£5,013</td><td>£5,472</td><td>£23,477</td></tr><tr><td>Profit After Tax      </td><td>£3,297</td><td>£3,467</td><td>£3,760</td><td>£4,060</td><td>£4,432</td><td>£19,016</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,882</td><td>£9,195</td><td>£12,236</td><td>£14,207</td><td>£43,345</td></tr><tr><td>Net Return</td><td>£7,122</td><td>£7,349</td><td>£12,955</td><td>£16,296</td><td>£18,639</td><td>£62,361</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>