<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>£16,596</td><td>£16,845</td><td>£17,266</td><td>£17,698</td><td>£18,229</td><td>£86,633</td></tr><tr><td>Total Expenses</td><td>£13,665</td><td>£13,702</td><td>£13,755</td><td>£13,809</td><td>£13,872</td><td>£68,803</td></tr><tr><td>Profit Before Tax</td><td>£2,931</td><td>£3,143</td><td>£3,511</td><td>£3,889</td><td>£4,356</td><td>£17,830</td></tr><tr><td>Profit After Tax      </td><td>£2,374</td><td>£2,546</td><td>£2,844</td><td>£3,150</td><td>£3,528</td><td>£14,443</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,415</td><td>£10,457</td><td>£13,915</td><td>£16,157</td><td>£49,294</td></tr><tr><td>Net Return</td><td>£6,724</td><td>£6,961</td><td>£13,301</td><td>£17,065</td><td>£19,685</td><td>£63,737</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>