<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>£20,616</td><td>£20,925</td><td>£21,448</td><td>£21,985</td><td>£22,644</td><td>£107,618</td></tr><tr><td>Total Expenses</td><td>£14,725</td><td>£14,802</td><td>£14,897</td><td>£14,995</td><td>£15,103</td><td>£74,523</td></tr><tr><td>Profit Before Tax</td><td>£5,891</td><td>£6,123</td><td>£6,551</td><td>£6,990</td><td>£7,541</td><td>£33,096</td></tr><tr><td>Profit After Tax      </td><td>£4,772</td><td>£4,960</td><td>£5,306</td><td>£5,662</td><td>£6,108</td><td>£26,808</td></tr><tr><td>Change In Property Value</td><td>£8,063</td><td>£8,305</td><td>£15,683</td><td>£18,049</td><td>£19,132</td><td>£69,232</td></tr><tr><td>Net Return</td><td>£12,835</td><td>£13,265</td><td>£20,989</td><td>£23,711</td><td>£25,240</td><td>£96,040</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>