<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>£18,024</td><td>£18,294</td><td>£18,752</td><td>£19,221</td><td>£19,797</td><td>£94,088</td></tr><tr><td>Total Expenses</td><td>£14,800</td><td>£14,839</td><td>£14,895</td><td>£14,953</td><td>£15,021</td><td>£74,508</td></tr><tr><td>Profit Before Tax</td><td>£3,224</td><td>£3,456</td><td>£3,857</td><td>£4,268</td><td>£4,776</td><td>£19,580</td></tr><tr><td>Profit After Tax      </td><td>£2,611</td><td>£2,799</td><td>£3,124</td><td>£3,457</td><td>£3,868</td><td>£15,860</td></tr><tr><td>Change In Property Value</td><td>£4,725</td><td>£4,796</td><td>£11,358</td><td>£15,115</td><td>£17,550</td><td>£53,543</td></tr><tr><td>Net Return</td><td>£7,336</td><td>£7,595</td><td>£14,482</td><td>£18,571</td><td>£21,418</td><td>£69,403</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>70%</td></tr></tbody></table></div></div></template></turbo-stream>