<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>£20,304</td><td>£20,609</td><td>£21,124</td><td>£21,652</td><td>£22,301</td><td>£105,990</td></tr><tr><td>Total Expenses</td><td>£14,235</td><td>£14,276</td><td>£14,339</td><td>£14,403</td><td>£14,478</td><td>£71,730</td></tr><tr><td>Profit Before Tax</td><td>£6,069</td><td>£6,332</td><td>£6,785</td><td>£7,249</td><td>£7,823</td><td>£34,259</td></tr><tr><td>Profit After Tax      </td><td>£4,916</td><td>£5,129</td><td>£5,496</td><td>£5,872</td><td>£6,337</td><td>£27,750</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£12,397</td><td>£17,728</td><td>£20,404</td><td>£65,464</td></tr><tr><td>Net Return</td><td>£12,291</td><td>£12,688</td><td>£17,893</td><td>£23,600</td><td>£26,740</td><td>£93,214</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>20%</td><td>26%</td><td>29%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>