<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>£19,944</td><td>£20,243</td><td>£20,749</td><td>£21,268</td><td>£21,906</td><td>£104,110</td></tr><tr><td>Total Expenses</td><td>£14,932</td><td>£15,013</td><td>£15,111</td><td>£15,212</td><td>£15,323</td><td>£75,590</td></tr><tr><td>Profit Before Tax</td><td>£5,012</td><td>£5,230</td><td>£5,638</td><td>£6,056</td><td>£6,583</td><td>£28,520</td></tr><tr><td>Profit After Tax      </td><td>£4,060</td><td>£4,237</td><td>£4,567</td><td>£4,905</td><td>£5,332</td><td>£23,101</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,919</td><td>£12,765</td><td>£16,304</td><td>£18,764</td><td>£61,502</td></tr><tr><td>Net Return</td><td>£10,810</td><td>£11,155</td><td>£17,332</td><td>£21,209</td><td>£24,096</td><td>£84,603</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>