<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>£15,840</td><td>£16,157</td><td>£16,561</td><td>£16,975</td><td>£17,399</td><td>£82,931</td></tr><tr><td>Total Expenses</td><td>£12,313</td><td>£12,390</td><td>£12,474</td><td>£12,559</td><td>£12,644</td><td>£62,379</td></tr><tr><td>Profit Before Tax</td><td>£3,528</td><td>£3,767</td><td>£4,087</td><td>£4,416</td><td>£4,755</td><td>£20,552</td></tr><tr><td>Profit After Tax      </td><td>£2,857</td><td>£3,051</td><td>£3,311</td><td>£3,577</td><td>£3,852</td><td>£16,647</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£7,257</td><td>£7,539</td><td>£12,466</td><td>£15,479</td><td>£17,599</td><td>£60,340</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>