<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>£22,644</td><td>£22,984</td><td>£23,558</td><td>£24,147</td><td>£24,872</td><td>£118,205</td></tr><tr><td>Total Expenses</td><td>£15,929</td><td>£16,009</td><td>£16,109</td><td>£16,212</td><td>£16,327</td><td>£80,586</td></tr><tr><td>Profit Before Tax</td><td>£6,715</td><td>£6,975</td><td>£7,449</td><td>£7,935</td><td>£8,545</td><td>£37,619</td></tr><tr><td>Profit After Tax      </td><td>£5,439</td><td>£5,650</td><td>£6,034</td><td>£6,428</td><td>£6,921</td><td>£30,471</td></tr><tr><td>Change In Property Value</td><td>£8,820</td><td>£9,085</td><td>£17,155</td><td>£19,744</td><td>£20,928</td><td>£75,731</td></tr><tr><td>Net Return</td><td>£14,259</td><td>£14,734</td><td>£23,188</td><td>£26,171</td><td>£27,849</td><td>£106,202</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>33%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>25%</td><td>29%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>