<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>£19,908</td><td>£20,207</td><td>£20,712</td><td>£21,230</td><td>£21,866</td><td>£103,922</td></tr><tr><td>Total Expenses</td><td>£14,286</td><td>£14,362</td><td>£14,456</td><td>£14,551</td><td>£14,658</td><td>£72,314</td></tr><tr><td>Profit Before Tax</td><td>£5,622</td><td>£5,844</td><td>£6,256</td><td>£6,678</td><td>£7,209</td><td>£31,609</td></tr><tr><td>Profit After Tax      </td><td>£4,553</td><td>£4,734</td><td>£5,067</td><td>£5,409</td><td>£5,839</td><td>£25,603</td></tr><tr><td>Change In Property Value</td><td>£7,785</td><td>£8,019</td><td>£15,142</td><td>£17,427</td><td>£18,472</td><td>£66,844</td></tr><tr><td>Net Return</td><td>£12,338</td><td>£12,752</td><td>£20,209</td><td>£22,836</td><td>£24,311</td><td>£92,447</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>