<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>£24,288</td><td>£24,652</td><td>£25,269</td><td>£25,900</td><td>£26,677</td><td>£126,787</td></tr><tr><td>Total Expenses</td><td>£17,321</td><td>£17,404</td><td>£17,508</td><td>£17,615</td><td>£17,736</td><td>£87,584</td></tr><tr><td>Profit Before Tax</td><td>£6,967</td><td>£7,249</td><td>£7,760</td><td>£8,285</td><td>£8,942</td><td>£39,203</td></tr><tr><td>Profit After Tax      </td><td>£5,643</td><td>£5,871</td><td>£6,286</td><td>£6,711</td><td>£7,243</td><td>£31,754</td></tr><tr><td>Change In Property Value</td><td>£9,749</td><td>£10,041</td><td>£18,961</td><td>£21,822</td><td>£23,131</td><td>£83,703</td></tr><tr><td>Net Return</td><td>£15,392</td><td>£15,912</td><td>£25,247</td><td>£28,533</td><td>£30,374</td><td>£115,458</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>31%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>