<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>£21,444</td><td>£21,766</td><td>£22,310</td><td>£22,868</td><td>£23,554</td><td>£111,941</td></tr><tr><td>Total Expenses</td><td>£14,090</td><td>£14,150</td><td>£14,231</td><td>£14,314</td><td>£14,409</td><td>£71,194</td></tr><tr><td>Profit Before Tax</td><td>£7,354</td><td>£7,615</td><td>£8,079</td><td>£8,554</td><td>£9,145</td><td>£40,747</td></tr><tr><td>Profit After Tax      </td><td>£5,957</td><td>£6,169</td><td>£6,544</td><td>£6,928</td><td>£7,407</td><td>£33,005</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£14,057</td><td>£14,512</td><td>£22,298</td><td>£25,060</td><td>£26,627</td><td>£102,554</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>27%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>