<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>£22,584</td><td>£22,923</td><td>£23,496</td><td>£24,083</td><td>£24,806</td><td>£117,892</td></tr><tr><td>Total Expenses</td><td>£16,301</td><td>£16,398</td><td>£16,515</td><td>£16,634</td><td>£16,765</td><td>£82,614</td></tr><tr><td>Profit Before Tax</td><td>£6,283</td><td>£6,524</td><td>£6,981</td><td>£7,449</td><td>£8,040</td><td>£35,278</td></tr><tr><td>Profit After Tax      </td><td>£5,089</td><td>£5,285</td><td>£5,655</td><td>£6,034</td><td>£6,513</td><td>£28,575</td></tr><tr><td>Change In Property Value</td><td>£8,532</td><td>£8,788</td><td>£16,595</td><td>£19,099</td><td>£20,245</td><td>£73,258</td></tr><tr><td>Net Return</td><td>£13,621</td><td>£14,073</td><td>£22,249</td><td>£25,133</td><td>£26,758</td><td>£101,833</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>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>