<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>£21,288</td><td>£21,607</td><td>£22,148</td><td>£22,701</td><td>£23,382</td><td>£111,126</td></tr><tr><td>Total Expenses</td><td>£15,236</td><td>£15,314</td><td>£15,411</td><td>£15,510</td><td>£15,621</td><td>£77,091</td></tr><tr><td>Profit Before Tax</td><td>£6,052</td><td>£6,294</td><td>£6,737</td><td>£7,191</td><td>£7,762</td><td>£34,035</td></tr><tr><td>Profit After Tax      </td><td>£4,902</td><td>£5,098</td><td>£5,457</td><td>£5,825</td><td>£6,287</td><td>£27,569</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£8,650</td><td>£16,335</td><td>£18,800</td><td>£19,928</td><td>£72,112</td></tr><tr><td>Net Return</td><td>£13,301</td><td>£13,748</td><td>£21,792</td><td>£24,625</td><td>£26,215</td><td>£99,681</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>32%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>