<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>£18,228</td><td>£18,593</td><td>£19,057</td><td>£19,534</td><td>£20,022</td><td>£95,434</td></tr><tr><td>Total Expenses</td><td>£12,837</td><td>£12,885</td><td>£12,942</td><td>£13,000</td><td>£13,060</td><td>£64,724</td></tr><tr><td>Profit Before Tax</td><td>£5,391</td><td>£5,708</td><td>£6,116</td><td>£6,533</td><td>£6,962</td><td>£30,710</td></tr><tr><td>Profit After Tax      </td><td>£4,367</td><td>£4,623</td><td>£4,954</td><td>£5,292</td><td>£5,639</td><td>£24,875</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£5,406</td><td>£11,028</td><td>£14,337</td><td>£16,559</td><td>£52,630</td></tr><tr><td>Net Return</td><td>£9,667</td><td>£10,029</td><td>£15,982</td><td>£19,629</td><td>£22,198</td><td>£77,505</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>29%</td><td>33%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>