<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>£19,452</td><td>£19,744</td><td>£20,237</td><td>£20,743</td><td>£21,366</td><td>£101,542</td></tr><tr><td>Total Expenses</td><td>£14,112</td><td>£14,197</td><td>£14,299</td><td>£14,403</td><td>£14,518</td><td>£71,528</td></tr><tr><td>Profit Before Tax</td><td>£5,340</td><td>£5,547</td><td>£5,938</td><td>£6,340</td><td>£6,848</td><td>£30,014</td></tr><tr><td>Profit After Tax      </td><td>£4,326</td><td>£4,493</td><td>£4,810</td><td>£5,136</td><td>£5,547</td><td>£24,311</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£14,296</td><td>£16,453</td><td>£17,440</td><td>£63,109</td></tr><tr><td>Net Return</td><td>£11,676</td><td>£12,063</td><td>£19,106</td><td>£21,588</td><td>£22,987</td><td>£87,420</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>