<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>£19,860</td><td>£20,158</td><td>£20,662</td><td>£21,178</td><td>£21,814</td><td>£103,672</td></tr><tr><td>Total Expenses</td><td>£14,262</td><td>£14,338</td><td>£14,431</td><td>£14,526</td><td>£14,633</td><td>£72,190</td></tr><tr><td>Profit Before Tax</td><td>£5,598</td><td>£5,820</td><td>£6,231</td><td>£6,652</td><td>£7,181</td><td>£31,482</td></tr><tr><td>Profit After Tax      </td><td>£4,535</td><td>£4,714</td><td>£5,047</td><td>£5,388</td><td>£5,817</td><td>£25,501</td></tr><tr><td>Change In Property Value</td><td>£7,770</td><td>£8,003</td><td>£15,113</td><td>£17,393</td><td>£18,437</td><td>£66,715</td></tr><tr><td>Net Return</td><td>£12,305</td><td>£12,718</td><td>£20,160</td><td>£22,781</td><td>£24,253</td><td>£92,216</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>