<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>£19,332</td><td>£19,622</td><td>£20,113</td><td>£20,615</td><td>£21,234</td><td>£100,916</td></tr><tr><td>Total Expenses</td><td>£13,344</td><td>£13,384</td><td>£13,444</td><td>£13,505</td><td>£13,578</td><td>£67,256</td></tr><tr><td>Profit Before Tax</td><td>£5,988</td><td>£6,238</td><td>£6,668</td><td>£7,110</td><td>£7,656</td><td>£33,660</td></tr><tr><td>Profit After Tax      </td><td>£4,850</td><td>£5,053</td><td>£5,401</td><td>£5,759</td><td>£6,201</td><td>£27,265</td></tr><tr><td>Change In Property Value</td><td>£8,250</td><td>£8,498</td><td>£16,046</td><td>£18,468</td><td>£19,576</td><td>£70,837</td></tr><tr><td>Net Return</td><td>£13,100</td><td>£13,550</td><td>£21,448</td><td>£24,227</td><td>£25,777</td><td>£98,102</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>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>