<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>£18,324</td><td>£18,599</td><td>£19,064</td><td>£19,540</td><td>£20,127</td><td>£95,654</td></tr><tr><td>Total Expenses</td><td>£13,275</td><td>£13,349</td><td>£13,438</td><td>£13,530</td><td>£13,631</td><td>£67,222</td></tr><tr><td>Profit Before Tax</td><td>£5,049</td><td>£5,250</td><td>£5,626</td><td>£6,011</td><td>£6,496</td><td>£28,432</td></tr><tr><td>Profit After Tax      </td><td>£4,090</td><td>£4,253</td><td>£4,557</td><td>£4,869</td><td>£5,262</td><td>£23,030</td></tr><tr><td>Change In Property Value</td><td>£7,140</td><td>£7,354</td><td>£13,887</td><td>£15,983</td><td>£16,942</td><td>£61,306</td></tr><tr><td>Net Return</td><td>£11,230</td><td>£11,607</td><td>£18,444</td><td>£20,852</td><td>£22,203</td><td>£84,336</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>