<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>£20,064</td><td>£20,365</td><td>£20,874</td><td>£21,396</td><td>£22,038</td><td>£104,737</td></tr><tr><td>Total Expenses</td><td>£14,084</td><td>£14,160</td><td>£14,254</td><td>£14,350</td><td>£14,457</td><td>£71,304</td></tr><tr><td>Profit Before Tax</td><td>£5,980</td><td>£6,205</td><td>£6,620</td><td>£7,046</td><td>£7,581</td><td>£33,433</td></tr><tr><td>Profit After Tax      </td><td>£4,844</td><td>£5,026</td><td>£5,362</td><td>£5,707</td><td>£6,141</td><td>£27,080</td></tr><tr><td>Change In Property Value</td><td>£7,620</td><td>£7,849</td><td>£14,821</td><td>£17,057</td><td>£18,081</td><td>£65,428</td></tr><tr><td>Net Return</td><td>£12,464</td><td>£12,875</td><td>£20,183</td><td>£22,765</td><td>£24,221</td><td>£92,508</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>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>120%</td></tr></tbody></table></div></div></template></turbo-stream>