<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>£17,976</td><td>£18,246</td><td>£18,702</td><td>£19,169</td><td>£19,744</td><td>£93,837</td></tr><tr><td>Total Expenses</td><td>£13,803</td><td>£13,842</td><td>£13,898</td><td>£13,956</td><td>£14,024</td><td>£69,523</td></tr><tr><td>Profit Before Tax</td><td>£4,173</td><td>£4,404</td><td>£4,804</td><td>£5,213</td><td>£5,720</td><td>£24,314</td></tr><tr><td>Profit After Tax      </td><td>£3,380</td><td>£3,567</td><td>£3,891</td><td>£4,223</td><td>£4,633</td><td>£19,694</td></tr><tr><td>Change In Property Value</td><td>£5,800</td><td>£5,916</td><td>£12,069</td><td>£15,689</td><td>£16,474</td><td>£55,948</td></tr><tr><td>Net Return</td><td>£9,180</td><td>£9,483</td><td>£15,960</td><td>£19,912</td><td>£21,107</td><td>£75,642</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>22%</td><td>23%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>