<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>£18,480</td><td>£18,757</td><td>£19,226</td><td>£19,707</td><td>£20,298</td><td>£96,468</td></tr><tr><td>Total Expenses</td><td>£13,072</td><td>£13,146</td><td>£13,236</td><td>£13,328</td><td>£13,430</td><td>£66,212</td></tr><tr><td>Profit Before Tax</td><td>£5,408</td><td>£5,611</td><td>£5,990</td><td>£6,379</td><td>£6,868</td><td>£30,256</td></tr><tr><td>Profit After Tax      </td><td>£4,380</td><td>£4,545</td><td>£4,852</td><td>£5,167</td><td>£5,563</td><td>£24,507</td></tr><tr><td>Change In Property Value</td><td>£6,975</td><td>£7,184</td><td>£13,566</td><td>£15,614</td><td>£16,550</td><td>£59,889</td></tr><tr><td>Net Return</td><td>£11,355</td><td>£11,729</td><td>£18,418</td><td>£20,780</td><td>£22,114</td><td>£84,397</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</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>119%</td></tr></tbody></table></div></div></template></turbo-stream>