<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>£18,972</td><td>£19,257</td><td>£19,738</td><td>£20,231</td><td>£20,838</td><td>£99,036</td></tr><tr><td>Total Expenses</td><td>£13,109</td><td>£13,149</td><td>£13,208</td><td>£13,269</td><td>£13,340</td><td>£66,076</td></tr><tr><td>Profit Before Tax</td><td>£5,863</td><td>£6,107</td><td>£6,530</td><td>£6,963</td><td>£7,498</td><td>£32,961</td></tr><tr><td>Profit After Tax      </td><td>£4,749</td><td>£4,947</td><td>£5,289</td><td>£5,640</td><td>£6,074</td><td>£26,698</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£12,849</td><td>£13,290</td><td>£21,043</td><td>£23,772</td><td>£25,293</td><td>£96,247</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>