<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>£20,328</td><td>£20,633</td><td>£21,149</td><td>£21,677</td><td>£22,328</td><td>£106,115</td></tr><tr><td>Total Expenses</td><td>£14,547</td><td>£14,623</td><td>£14,718</td><td>£14,814</td><td>£14,922</td><td>£73,624</td></tr><tr><td>Profit Before Tax</td><td>£5,781</td><td>£6,010</td><td>£6,431</td><td>£6,863</td><td>£7,406</td><td>£32,491</td></tr><tr><td>Profit After Tax      </td><td>£4,683</td><td>£4,868</td><td>£5,209</td><td>£5,559</td><td>£5,999</td><td>£26,318</td></tr><tr><td>Change In Property Value</td><td>£7,950</td><td>£8,189</td><td>£15,463</td><td>£17,796</td><td>£18,864</td><td>£68,261</td></tr><tr><td>Net Return</td><td>£12,633</td><td>£13,056</td><td>£20,672</td><td>£23,355</td><td>£24,862</td><td>£94,579</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>16%</td><td>16%</td><td>25%</td><td>29%</td><td>31%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>