<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>£20,652</td><td>£20,962</td><td>£21,486</td><td>£22,023</td><td>£22,684</td><td>£107,806</td></tr><tr><td>Total Expenses</td><td>£14,946</td><td>£15,036</td><td>£15,143</td><td>£15,253</td><td>£15,374</td><td>£75,752</td></tr><tr><td>Profit Before Tax</td><td>£5,706</td><td>£5,926</td><td>£6,343</td><td>£6,770</td><td>£7,310</td><td>£32,055</td></tr><tr><td>Profit After Tax      </td><td>£4,622</td><td>£4,800</td><td>£5,138</td><td>£5,484</td><td>£5,921</td><td>£25,964</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>£12,422</td><td>£12,834</td><td>£20,308</td><td>£22,944</td><td>£24,429</td><td>£92,937</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>