<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>£16,200</td><td>£16,524</td><td>£16,937</td><td>£17,361</td><td>£17,795</td><td>£84,816</td></tr><tr><td>Total Expenses</td><td>£12,547</td><td>£12,625</td><td>£12,710</td><td>£12,796</td><td>£12,882</td><td>£63,559</td></tr><tr><td>Profit Before Tax</td><td>£3,653</td><td>£3,899</td><td>£4,228</td><td>£4,565</td><td>£4,913</td><td>£21,257</td></tr><tr><td>Profit After Tax      </td><td>£2,959</td><td>£3,158</td><td>£3,424</td><td>£3,697</td><td>£3,979</td><td>£17,218</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£14,059</td><td>£44,686</td></tr><tr><td>Net Return</td><td>£7,459</td><td>£7,748</td><td>£12,788</td><td>£15,870</td><td>£18,039</td><td>£61,904</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>15%</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>