<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>£23,412</td><td>£23,763</td><td>£24,357</td><td>£24,966</td><td>£25,715</td><td>£122,214</td></tr><tr><td>Total Expenses</td><td>£16,402</td><td>£16,484</td><td>£16,586</td><td>£16,691</td><td>£16,808</td><td>£82,971</td></tr><tr><td>Profit Before Tax</td><td>£7,010</td><td>£7,280</td><td>£7,771</td><td>£8,276</td><td>£8,907</td><td>£39,243</td></tr><tr><td>Profit After Tax      </td><td>£5,678</td><td>£5,897</td><td>£6,295</td><td>£6,703</td><td>£7,215</td><td>£31,787</td></tr><tr><td>Change In Property Value</td><td>£9,120</td><td>£9,394</td><td>£17,738</td><td>£20,415</td><td>£21,640</td><td>£78,307</td></tr><tr><td>Net Return</td><td>£14,798</td><td>£15,290</td><td>£24,033</td><td>£27,118</td><td>£28,855</td><td>£110,094</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>