<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>£22,332</td><td>£22,667</td><td>£23,234</td><td>£23,814</td><td>£24,529</td><td>£116,576</td></tr><tr><td>Total Expenses</td><td>£16,123</td><td>£16,219</td><td>£16,335</td><td>£16,453</td><td>£16,582</td><td>£81,711</td></tr><tr><td>Profit Before Tax</td><td>£6,209</td><td>£6,448</td><td>£6,899</td><td>£7,362</td><td>£7,947</td><td>£34,865</td></tr><tr><td>Profit After Tax      </td><td>£5,029</td><td>£5,223</td><td>£5,588</td><td>£5,963</td><td>£6,437</td><td>£28,240</td></tr><tr><td>Change In Property Value</td><td>£8,436</td><td>£8,689</td><td>£16,408</td><td>£18,884</td><td>£20,017</td><td>£72,434</td></tr><tr><td>Net Return</td><td>£13,465</td><td>£13,912</td><td>£21,996</td><td>£24,847</td><td>£26,454</td><td>£100,674</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>