<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>£17,616</td><td>£17,880</td><td>£18,327</td><td>£18,785</td><td>£19,349</td><td>£91,958</td></tr><tr><td>Total Expenses</td><td>£13,371</td><td>£13,409</td><td>£13,464</td><td>£13,521</td><td>£13,588</td><td>£67,352</td></tr><tr><td>Profit Before Tax</td><td>£4,245</td><td>£4,472</td><td>£4,863</td><td>£5,265</td><td>£5,761</td><td>£24,606</td></tr><tr><td>Profit After Tax      </td><td>£3,439</td><td>£3,622</td><td>£3,939</td><td>£4,264</td><td>£4,667</td><td>£19,931</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,263</td><td>£10,096</td><td>£13,435</td><td>£15,600</td><td>£47,594</td></tr><tr><td>Net Return</td><td>£7,639</td><td>£7,885</td><td>£14,035</td><td>£17,700</td><td>£20,266</td><td>£67,525</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>78%</td></tr></tbody></table></div></div></template></turbo-stream>