<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>£20,544</td><td>£20,852</td><td>£21,373</td><td>£21,908</td><td>£22,565</td><td>£107,242</td></tr><tr><td>Total Expenses</td><td>£14,370</td><td>£14,447</td><td>£14,542</td><td>£14,639</td><td>£14,747</td><td>£72,745</td></tr><tr><td>Profit Before Tax</td><td>£6,174</td><td>£6,405</td><td>£6,832</td><td>£7,269</td><td>£7,818</td><td>£34,497</td></tr><tr><td>Profit After Tax      </td><td>£5,001</td><td>£5,188</td><td>£5,534</td><td>£5,888</td><td>£6,332</td><td>£27,943</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£15,171</td><td>£17,460</td><td>£18,508</td><td>£66,973</td></tr><tr><td>Net Return</td><td>£12,801</td><td>£13,222</td><td>£20,705</td><td>£23,348</td><td>£24,840</td><td>£94,916</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>