<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>£22,212</td><td>£22,545</td><td>£23,109</td><td>£23,687</td><td>£24,397</td><td>£115,950</td></tr><tr><td>Total Expenses</td><td>£15,727</td><td>£15,806</td><td>£15,906</td><td>£16,007</td><td>£16,121</td><td>£79,567</td></tr><tr><td>Profit Before Tax</td><td>£6,485</td><td>£6,739</td><td>£7,203</td><td>£7,679</td><td>£8,276</td><td>£36,383</td></tr><tr><td>Profit After Tax      </td><td>£5,253</td><td>£5,459</td><td>£5,835</td><td>£6,220</td><td>£6,704</td><td>£29,470</td></tr><tr><td>Change In Property Value</td><td>£10,150</td><td>£10,505</td><td>£17,086</td><td>£19,664</td><td>£20,844</td><td>£78,250</td></tr><tr><td>Net Return</td><td>£15,403</td><td>£15,964</td><td>£22,921</td><td>£25,885</td><td>£27,548</td><td>£107,720</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>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>