<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>£23,052</td><td>£23,398</td><td>£23,983</td><td>£24,582</td><td>£25,320</td><td>£120,335</td></tr><tr><td>Total Expenses</td><td>£15,811</td><td>£15,892</td><td>£15,993</td><td>£16,097</td><td>£16,213</td><td>£80,005</td></tr><tr><td>Profit Before Tax</td><td>£7,241</td><td>£7,506</td><td>£7,990</td><td>£8,485</td><td>£9,107</td><td>£40,329</td></tr><tr><td>Profit After Tax      </td><td>£5,865</td><td>£6,080</td><td>£6,472</td><td>£6,873</td><td>£7,376</td><td>£32,667</td></tr><tr><td>Change In Property Value</td><td>£8,700</td><td>£8,961</td><td>£16,921</td><td>£19,475</td><td>£20,643</td><td>£74,701</td></tr><tr><td>Net Return</td><td>£14,565</td><td>£15,041</td><td>£23,393</td><td>£26,348</td><td>£28,020</td><td>£107,367</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>