<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>£21,084</td><td>£21,400</td><td>£21,935</td><td>£22,484</td><td>£23,158</td><td>£110,061</td></tr><tr><td>Total Expenses</td><td>£14,509</td><td>£14,552</td><td>£14,616</td><td>£14,682</td><td>£14,760</td><td>£73,120</td></tr><tr><td>Profit Before Tax</td><td>£6,575</td><td>£6,848</td><td>£7,319</td><td>£7,802</td><td>£8,398</td><td>£36,942</td></tr><tr><td>Profit After Tax      </td><td>£5,326</td><td>£5,547</td><td>£5,928</td><td>£6,319</td><td>£6,802</td><td>£29,923</td></tr><tr><td>Change In Property Value</td><td>£8,999</td><td>£9,268</td><td>£17,502</td><td>£20,143</td><td>£21,352</td><td>£77,264</td></tr><tr><td>Net Return</td><td>£14,324</td><td>£14,816</td><td>£23,430</td><td>£26,462</td><td>£28,154</td><td>£107,187</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>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>