<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>£22,704</td><td>£23,045</td><td>£23,621</td><td>£24,211</td><td>£24,938</td><td>£118,518</td></tr><tr><td>Total Expenses</td><td>£16,173</td><td>£16,253</td><td>£16,354</td><td>£16,456</td><td>£16,572</td><td>£81,808</td></tr><tr><td>Profit Before Tax</td><td>£6,531</td><td>£6,792</td><td>£7,267</td><td>£7,755</td><td>£8,366</td><td>£36,710</td></tr><tr><td>Profit After Tax      </td><td>£5,290</td><td>£5,501</td><td>£5,886</td><td>£6,281</td><td>£6,776</td><td>£29,735</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£14,290</td><td>£14,771</td><td>£23,391</td><td>£26,428</td><td>£28,132</td><td>£107,012</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>114%</td></tr></tbody></table></div></div></template></turbo-stream>