<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>£20,640</td><td>£20,950</td><td>£21,473</td><td>£22,010</td><td>£22,670</td><td>£107,744</td></tr><tr><td>Total Expenses</td><td>£14,697</td><td>£14,774</td><td>£14,869</td><td>£14,967</td><td>£15,075</td><td>£74,382</td></tr><tr><td>Profit Before Tax</td><td>£5,943</td><td>£6,176</td><td>£6,604</td><td>£7,043</td><td>£7,595</td><td>£33,361</td></tr><tr><td>Profit After Tax      </td><td>£4,814</td><td>£5,002</td><td>£5,349</td><td>£5,705</td><td>£6,152</td><td>£27,023</td></tr><tr><td>Change In Property Value</td><td>£8,040</td><td>£8,281</td><td>£15,638</td><td>£17,998</td><td>£19,077</td><td>£69,034</td></tr><tr><td>Net Return</td><td>£12,854</td><td>£13,284</td><td>£20,987</td><td>£23,703</td><td>£25,229</td><td>£96,057</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>