<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>£21,468</td><td>£21,790</td><td>£22,335</td><td>£22,893</td><td>£23,580</td><td>£112,066</td></tr><tr><td>Total Expenses</td><td>£15,901</td><td>£15,994</td><td>£16,105</td><td>£16,219</td><td>£16,344</td><td>£80,563</td></tr><tr><td>Profit Before Tax</td><td>£5,567</td><td>£5,796</td><td>£6,230</td><td>£6,674</td><td>£7,236</td><td>£31,503</td></tr><tr><td>Profit After Tax      </td><td>£4,509</td><td>£4,695</td><td>£5,046</td><td>£5,406</td><td>£5,861</td><td>£25,517</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£8,650</td><td>£16,335</td><td>£18,800</td><td>£19,928</td><td>£72,112</td></tr><tr><td>Net Return</td><td>£12,908</td><td>£13,345</td><td>£21,381</td><td>£24,206</td><td>£25,789</td><td>£97,629</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>