<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>£16,920</td><td>£17,258</td><td>£17,690</td><td>£18,132</td><td>£18,585</td><td>£88,586</td></tr><tr><td>Total Expenses</td><td>£13,016</td><td>£13,095</td><td>£13,182</td><td>£13,270</td><td>£13,358</td><td>£65,920</td></tr><tr><td>Profit Before Tax</td><td>£3,904</td><td>£4,163</td><td>£4,508</td><td>£4,862</td><td>£5,228</td><td>£22,666</td></tr><tr><td>Profit After Tax      </td><td>£3,163</td><td>£3,372</td><td>£3,652</td><td>£3,939</td><td>£4,234</td><td>£18,359</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£14,684</td><td>£46,672</td></tr><tr><td>Net Return</td><td>£7,863</td><td>£8,166</td><td>£13,431</td><td>£16,652</td><td>£18,919</td><td>£65,031</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>