<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>£22,248</td><td>£22,582</td><td>£23,146</td><td>£23,725</td><td>£24,437</td><td>£116,138</td></tr><tr><td>Total Expenses</td><td>£16,455</td><td>£16,551</td><td>£16,666</td><td>£16,783</td><td>£16,912</td><td>£83,366</td></tr><tr><td>Profit Before Tax</td><td>£5,793</td><td>£6,031</td><td>£6,481</td><td>£6,942</td><td>£7,524</td><td>£32,771</td></tr><tr><td>Profit After Tax      </td><td>£4,693</td><td>£4,885</td><td>£5,249</td><td>£5,623</td><td>£6,095</td><td>£26,545</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£13,393</td><td>£13,846</td><td>£22,171</td><td>£25,098</td><td>£26,738</td><td>£101,245</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>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>25%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>