<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>£21,300</td><td>£21,619</td><td>£22,160</td><td>£22,714</td><td>£23,395</td><td>£111,189</td></tr><tr><td>Total Expenses</td><td>£13,454</td><td>£13,532</td><td>£13,629</td><td>£13,728</td><td>£13,839</td><td>£68,180</td></tr><tr><td>Profit Before Tax</td><td>£7,846</td><td>£8,088</td><td>£8,531</td><td>£8,986</td><td>£9,557</td><td>£43,009</td></tr><tr><td>Profit After Tax      </td><td>£6,356</td><td>£6,551</td><td>£6,910</td><td>£7,279</td><td>£7,741</td><td>£34,837</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£13,349</td><td>£45,337</td></tr><tr><td>Net Return</td><td>£11,056</td><td>£11,345</td><td>£16,690</td><td>£19,992</td><td>£21,090</td><td>£80,174</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>49%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>