<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>£19,848</td><td>£20,146</td><td>£20,649</td><td>£21,166</td><td>£21,801</td><td>£103,609</td></tr><tr><td>Total Expenses</td><td>£14,389</td><td>£14,475</td><td>£14,579</td><td>£14,685</td><td>£14,802</td><td>£72,930</td></tr><tr><td>Profit Before Tax</td><td>£5,459</td><td>£5,670</td><td>£6,070</td><td>£6,480</td><td>£6,999</td><td>£30,679</td></tr><tr><td>Profit After Tax      </td><td>£4,422</td><td>£4,593</td><td>£4,917</td><td>£5,249</td><td>£5,669</td><td>£24,850</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,725</td><td>£14,587</td><td>£16,789</td><td>£17,796</td><td>£64,397</td></tr><tr><td>Net Return</td><td>£11,922</td><td>£12,318</td><td>£19,504</td><td>£22,038</td><td>£23,465</td><td>£89,247</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>