<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>£21,480</td><td>£21,802</td><td>£22,347</td><td>£22,906</td><td>£23,593</td><td>£112,129</td></tr><tr><td>Total Expenses</td><td>£15,257</td><td>£15,335</td><td>£15,432</td><td>£15,532</td><td>£15,644</td><td>£77,200</td></tr><tr><td>Profit Before Tax</td><td>£6,223</td><td>£6,467</td><td>£6,915</td><td>£7,374</td><td>£7,950</td><td>£34,928</td></tr><tr><td>Profit After Tax      </td><td>£5,041</td><td>£5,238</td><td>£5,601</td><td>£5,973</td><td>£6,439</td><td>£28,292</td></tr><tr><td>Change In Property Value</td><td>£8,400</td><td>£8,652</td><td>£16,338</td><td>£18,803</td><td>£19,931</td><td>£72,124</td></tr><tr><td>Net Return</td><td>£13,441</td><td>£13,890</td><td>£21,939</td><td>£24,776</td><td>£26,370</td><td>£100,416</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>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>