<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>£19,944</td><td>£20,243</td><td>£20,749</td><td>£21,268</td><td>£21,906</td><td>£104,110</td></tr><tr><td>Total Expenses</td><td>£14,308</td><td>£14,384</td><td>£14,477</td><td>£14,573</td><td>£14,680</td><td>£72,422</td></tr><tr><td>Profit Before Tax</td><td>£5,636</td><td>£5,859</td><td>£6,272</td><td>£6,695</td><td>£7,226</td><td>£31,688</td></tr><tr><td>Profit After Tax      </td><td>£4,565</td><td>£4,746</td><td>£5,080</td><td>£5,423</td><td>£5,853</td><td>£25,668</td></tr><tr><td>Change In Property Value</td><td>£7,799</td><td>£8,032</td><td>£15,168</td><td>£17,457</td><td>£18,504</td><td>£66,960</td></tr><tr><td>Net Return</td><td>£12,364</td><td>£12,779</td><td>£20,248</td><td>£22,880</td><td>£24,358</td><td>£92,628</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>117%</td></tr></tbody></table></div></div></template></turbo-stream>