<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>£18,528</td><td>£18,806</td><td>£19,276</td><td>£19,758</td><td>£20,351</td><td>£96,719</td></tr><tr><td>Total Expenses</td><td>£15,247</td><td>£15,286</td><td>£15,344</td><td>£15,403</td><td>£15,473</td><td>£76,755</td></tr><tr><td>Profit Before Tax</td><td>£3,281</td><td>£3,519</td><td>£3,932</td><td>£4,355</td><td>£4,877</td><td>£19,964</td></tr><tr><td>Profit After Tax      </td><td>£2,657</td><td>£2,851</td><td>£3,185</td><td>£3,527</td><td>£3,951</td><td>£16,171</td></tr><tr><td>Change In Property Value</td><td>£6,500</td><td>£6,630</td><td>£13,525</td><td>£17,583</td><td>£18,462</td><td>£62,700</td></tr><tr><td>Net Return</td><td>£9,157</td><td>£9,481</td><td>£16,710</td><td>£21,110</td><td>£22,413</td><td>£78,871</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>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>