<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>£20,916</td><td>£21,230</td><td>£21,760</td><td>£22,304</td><td>£22,974</td><td>£109,184</td></tr><tr><td>Total Expenses</td><td>£15,000</td><td>£15,078</td><td>£15,174</td><td>£15,272</td><td>£15,381</td><td>£75,905</td></tr><tr><td>Profit Before Tax</td><td>£5,916</td><td>£6,152</td><td>£6,587</td><td>£7,033</td><td>£7,592</td><td>£33,279</td></tr><tr><td>Profit After Tax      </td><td>£4,792</td><td>£4,983</td><td>£5,335</td><td>£5,696</td><td>£6,150</td><td>£26,956</td></tr><tr><td>Change In Property Value</td><td>£8,249</td><td>£8,496</td><td>£16,043</td><td>£18,464</td><td>£19,572</td><td>£70,824</td></tr><tr><td>Net Return</td><td>£13,040</td><td>£13,479</td><td>£21,379</td><td>£24,161</td><td>£25,722</td><td>£97,780</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>29%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>