<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>£21,180</td><td>£21,498</td><td>£22,035</td><td>£22,586</td><td>£23,264</td><td>£110,562</td></tr><tr><td>Total Expenses</td><td>£15,227</td><td>£15,305</td><td>£15,401</td><td>£15,500</td><td>£15,611</td><td>£77,045</td></tr><tr><td>Profit Before Tax</td><td>£5,953</td><td>£6,193</td><td>£6,634</td><td>£7,086</td><td>£7,653</td><td>£33,518</td></tr><tr><td>Profit After Tax      </td><td>£4,822</td><td>£5,016</td><td>£5,373</td><td>£5,739</td><td>£6,199</td><td>£27,150</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,932</td><td>£72,125</td></tr><tr><td>Net Return</td><td>£13,222</td><td>£13,668</td><td>£21,711</td><td>£24,543</td><td>£26,130</td><td>£99,274</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>115%</td></tr></tbody></table></div></div></template></turbo-stream>