<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>£21,276</td><td>£21,595</td><td>£22,135</td><td>£22,688</td><td>£23,369</td><td>£111,064</td></tr><tr><td>Total Expenses</td><td>£15,118</td><td>£15,195</td><td>£15,292</td><td>£15,392</td><td>£15,502</td><td>£76,500</td></tr><tr><td>Profit Before Tax</td><td>£6,158</td><td>£6,400</td><td>£6,843</td><td>£7,297</td><td>£7,867</td><td>£34,564</td></tr><tr><td>Profit After Tax      </td><td>£4,988</td><td>£5,184</td><td>£5,542</td><td>£5,910</td><td>£6,372</td><td>£27,997</td></tr><tr><td>Change In Property Value</td><td>£8,310</td><td>£8,559</td><td>£16,163</td><td>£18,602</td><td>£19,718</td><td>£71,352</td></tr><tr><td>Net Return</td><td>£13,298</td><td>£13,743</td><td>£21,705</td><td>£24,512</td><td>£26,090</td><td>£99,349</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>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>