<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>£20,988</td><td>£21,303</td><td>£21,835</td><td>£22,381</td><td>£23,053</td><td>£109,560</td></tr><tr><td>Total Expenses</td><td>£15,182</td><td>£15,273</td><td>£15,382</td><td>£15,494</td><td>£15,616</td><td>£76,948</td></tr><tr><td>Profit Before Tax</td><td>£5,806</td><td>£6,030</td><td>£6,453</td><td>£6,887</td><td>£7,436</td><td>£32,613</td></tr><tr><td>Profit After Tax      </td><td>£4,703</td><td>£4,884</td><td>£5,227</td><td>£5,579</td><td>£6,023</td><td>£26,416</td></tr><tr><td>Change In Property Value</td><td>£7,928</td><td>£8,165</td><td>£15,419</td><td>£17,746</td><td>£18,810</td><td>£68,068</td></tr><tr><td>Net Return</td><td>£12,630</td><td>£13,049</td><td>£20,646</td><td>£23,325</td><td>£24,834</td><td>£94,484</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>