<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>£22,524</td><td>£22,862</td><td>£23,433</td><td>£24,019</td><td>£24,740</td><td>£117,578</td></tr><tr><td>Total Expenses</td><td>£15,857</td><td>£15,937</td><td>£16,037</td><td>£16,140</td><td>£16,254</td><td>£80,226</td></tr><tr><td>Profit Before Tax</td><td>£6,667</td><td>£6,925</td><td>£7,396</td><td>£7,880</td><td>£8,485</td><td>£37,353</td></tr><tr><td>Profit After Tax      </td><td>£5,400</td><td>£5,609</td><td>£5,991</td><td>£6,382</td><td>£6,873</td><td>£30,256</td></tr><tr><td>Change In Property Value</td><td>£8,775</td><td>£9,038</td><td>£17,067</td><td>£19,643</td><td>£20,821</td><td>£75,345</td></tr><tr><td>Net Return</td><td>£14,175</td><td>£14,647</td><td>£23,058</td><td>£26,025</td><td>£27,695</td><td>£105,600</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>