<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>£20,952</td><td>£21,266</td><td>£21,798</td><td>£22,343</td><td>£23,013</td><td>£109,372</td></tr><tr><td>Total Expenses</td><td>£15,623</td><td>£15,720</td><td>£15,833</td><td>£15,950</td><td>£16,077</td><td>£79,203</td></tr><tr><td>Profit Before Tax</td><td>£5,329</td><td>£5,547</td><td>£5,965</td><td>£6,393</td><td>£6,937</td><td>£30,170</td></tr><tr><td>Profit After Tax      </td><td>£4,316</td><td>£4,493</td><td>£4,831</td><td>£5,179</td><td>£5,619</td><td>£24,437</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,727</td><td>£8,263</td><td>£11,348</td><td>£13,277</td><td>£38,314</td></tr><tr><td>Net Return</td><td>£7,016</td><td>£7,220</td><td>£13,094</td><td>£16,526</td><td>£18,895</td><td>£62,751</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>76%</td></tr></tbody></table></div></div></template></turbo-stream>