<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>£20,256</td><td>£20,560</td><td>£21,074</td><td>£21,601</td><td>£22,249</td><td>£105,739</td></tr><tr><td>Total Expenses</td><td>£14,546</td><td>£14,631</td><td>£14,734</td><td>£14,840</td><td>£14,956</td><td>£73,707</td></tr><tr><td>Profit Before Tax</td><td>£5,710</td><td>£5,928</td><td>£6,339</td><td>£6,761</td><td>£7,293</td><td>£32,032</td></tr><tr><td>Profit After Tax      </td><td>£4,625</td><td>£4,802</td><td>£5,135</td><td>£5,476</td><td>£5,907</td><td>£25,946</td></tr><tr><td>Change In Property Value</td><td>£7,650</td><td>£7,880</td><td>£14,879</td><td>£17,125</td><td>£18,152</td><td>£65,685</td></tr><tr><td>Net Return</td><td>£12,275</td><td>£12,682</td><td>£20,014</td><td>£22,601</td><td>£24,059</td><td>£91,631</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</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>118%</td></tr></tbody></table></div></div></template></turbo-stream>