<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>£21,840</td><td>£22,168</td><td>£22,722</td><td>£23,290</td><td>£23,989</td><td>£114,008</td></tr><tr><td>Total Expenses</td><td>£15,776</td><td>£15,870</td><td>£15,983</td><td>£16,099</td><td>£16,226</td><td>£79,954</td></tr><tr><td>Profit Before Tax</td><td>£6,064</td><td>£6,297</td><td>£6,739</td><td>£7,191</td><td>£7,763</td><td>£34,054</td></tr><tr><td>Profit After Tax      </td><td>£4,912</td><td>£5,101</td><td>£5,458</td><td>£5,825</td><td>£6,288</td><td>£27,584</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£8,496</td><td>£16,043</td><td>£18,464</td><td>£19,572</td><td>£70,824</td></tr><tr><td>Net Return</td><td>£13,161</td><td>£13,597</td><td>£21,501</td><td>£24,289</td><td>£25,860</td><td>£98,408</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>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>