<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>£19,908</td><td>£20,207</td><td>£20,712</td><td>£21,230</td><td>£21,866</td><td>£103,922</td></tr><tr><td>Total Expenses</td><td>£14,306</td><td>£14,382</td><td>£14,476</td><td>£14,571</td><td>£14,678</td><td>£72,413</td></tr><tr><td>Profit Before Tax</td><td>£5,602</td><td>£5,824</td><td>£6,236</td><td>£6,658</td><td>£7,189</td><td>£31,509</td></tr><tr><td>Profit After Tax      </td><td>£4,537</td><td>£4,718</td><td>£5,051</td><td>£5,393</td><td>£5,823</td><td>£25,523</td></tr><tr><td>Change In Property Value</td><td>£9,100</td><td>£9,419</td><td>£15,319</td><td>£17,630</td><td>£18,688</td><td>£70,155</td></tr><tr><td>Net Return</td><td>£13,637</td><td>£14,136</td><td>£20,370</td><td>£23,023</td><td>£24,511</td><td>£95,678</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>17%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>