<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>£18,408</td><td>£18,684</td><td>£19,151</td><td>£19,630</td><td>£20,219</td><td>£96,092</td></tr><tr><td>Total Expenses</td><td>£13,648</td><td>£13,687</td><td>£13,745</td><td>£13,804</td><td>£13,873</td><td>£68,757</td></tr><tr><td>Profit Before Tax</td><td>£4,760</td><td>£4,997</td><td>£5,406</td><td>£5,826</td><td>£6,346</td><td>£27,335</td></tr><tr><td>Profit After Tax      </td><td>£3,855</td><td>£4,047</td><td>£4,379</td><td>£4,719</td><td>£5,140</td><td>£22,142</td></tr><tr><td>Change In Property Value</td><td>£4,275</td><td>£4,339</td><td>£10,276</td><td>£13,675</td><td>£15,878</td><td>£48,444</td></tr><tr><td>Net Return</td><td>£8,130</td><td>£8,387</td><td>£14,656</td><td>£18,394</td><td>£21,018</td><td>£70,586</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>