<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>£22,596</td><td>£22,935</td><td>£23,508</td><td>£24,096</td><td>£24,819</td><td>£117,954</td></tr><tr><td>Total Expenses</td><td>£15,964</td><td>£16,044</td><td>£16,144</td><td>£16,247</td><td>£16,361</td><td>£80,759</td></tr><tr><td>Profit Before Tax</td><td>£6,632</td><td>£6,891</td><td>£7,364</td><td>£7,849</td><td>£8,457</td><td>£37,195</td></tr><tr><td>Profit After Tax      </td><td>£5,372</td><td>£5,582</td><td>£5,965</td><td>£6,358</td><td>£6,850</td><td>£30,128</td></tr><tr><td>Change In Property Value</td><td>£10,325</td><td>£10,686</td><td>£17,381</td><td>£20,004</td><td>£21,204</td><td>£79,599</td></tr><tr><td>Net Return</td><td>£15,697</td><td>£16,268</td><td>£23,346</td><td>£26,362</td><td>£28,054</td><td>£109,727</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>33%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>