<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>£19,056</td><td>£19,342</td><td>£19,825</td><td>£20,321</td><td>£20,931</td><td>£99,475</td></tr><tr><td>Total Expenses</td><td>£13,834</td><td>£13,918</td><td>£14,018</td><td>£14,120</td><td>£14,232</td><td>£70,121</td></tr><tr><td>Profit Before Tax</td><td>£5,222</td><td>£5,424</td><td>£5,808</td><td>£6,201</td><td>£6,698</td><td>£29,354</td></tr><tr><td>Profit After Tax      </td><td>£4,230</td><td>£4,394</td><td>£4,704</td><td>£5,023</td><td>£5,426</td><td>£23,777</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£11,430</td><td>£11,810</td><td>£18,708</td><td>£21,140</td><td>£22,510</td><td>£85,598</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>