<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>£17,136</td><td>£17,393</td><td>£17,828</td><td>£18,274</td><td>£18,822</td><td>£89,452</td></tr><tr><td>Total Expenses</td><td>£12,093</td><td>£12,130</td><td>£12,184</td><td>£12,240</td><td>£12,305</td><td>£60,951</td></tr><tr><td>Profit Before Tax</td><td>£5,043</td><td>£5,263</td><td>£5,644</td><td>£6,034</td><td>£6,517</td><td>£28,501</td></tr><tr><td>Profit After Tax      </td><td>£4,085</td><td>£4,263</td><td>£4,571</td><td>£4,887</td><td>£5,278</td><td>£23,086</td></tr><tr><td>Change In Property Value</td><td>£6,225</td><td>£6,381</td><td>£10,464</td><td>£14,964</td><td>£17,222</td><td>£55,256</td></tr><tr><td>Net Return</td><td>£10,310</td><td>£10,644</td><td>£15,036</td><td>£19,851</td><td>£22,501</td><td>£78,341</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>14%</td><td>14%</td><td>20%</td><td>26%</td><td>30%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>