<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>£18,804</td><td>£19,086</td><td>£19,563</td><td>£20,052</td><td>£20,654</td><td>£98,159</td></tr><tr><td>Total Expenses</td><td>£15,473</td><td>£15,513</td><td>£15,571</td><td>£15,631</td><td>£15,702</td><td>£77,891</td></tr><tr><td>Profit Before Tax</td><td>£3,331</td><td>£3,573</td><td>£3,992</td><td>£4,421</td><td>£4,952</td><td>£20,269</td></tr><tr><td>Profit After Tax      </td><td>£2,698</td><td>£2,894</td><td>£3,233</td><td>£3,581</td><td>£4,011</td><td>£16,418</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,456</td><td>£15,602</td><td>£19,927</td><td>£22,934</td><td>£75,169</td></tr><tr><td>Net Return</td><td>£10,948</td><td>£11,351</td><td>£18,835</td><td>£23,508</td><td>£26,945</td><td>£91,587</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>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>