<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>£19,080</td><td>£19,366</td><td>£19,850</td><td>£20,347</td><td>£20,957</td><td>£99,600</td></tr><tr><td>Total Expenses</td><td>£13,430</td><td>£13,505</td><td>£13,596</td><td>£13,689</td><td>£13,793</td><td>£68,013</td></tr><tr><td>Profit Before Tax</td><td>£5,650</td><td>£5,862</td><td>£6,254</td><td>£6,657</td><td>£7,164</td><td>£31,587</td></tr><tr><td>Profit After Tax      </td><td>£4,577</td><td>£4,748</td><td>£5,066</td><td>£5,392</td><td>£5,803</td><td>£25,585</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£11,777</td><td>£12,164</td><td>£19,070</td><td>£21,509</td><td>£22,887</td><td>£87,407</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>