<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>£23,016</td><td>£23,361</td><td>£23,945</td><td>£24,544</td><td>£25,280</td><td>£120,147</td></tr><tr><td>Total Expenses</td><td>£16,204</td><td>£16,285</td><td>£16,386</td><td>£16,490</td><td>£16,606</td><td>£81,970</td></tr><tr><td>Profit Before Tax</td><td>£6,812</td><td>£7,077</td><td>£7,559</td><td>£8,054</td><td>£8,674</td><td>£38,176</td></tr><tr><td>Profit After Tax      </td><td>£5,518</td><td>£5,732</td><td>£6,123</td><td>£6,524</td><td>£7,026</td><td>£30,923</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,270</td><td>£17,505</td><td>£20,146</td><td>£21,355</td><td>£77,277</td></tr><tr><td>Net Return</td><td>£14,518</td><td>£15,002</td><td>£23,628</td><td>£26,670</td><td>£28,381</td><td>£108,199</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>