<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>£20,700</td><td>£21,010</td><td>£21,536</td><td>£22,074</td><td>£22,736</td><td>£108,057</td></tr><tr><td>Total Expenses</td><td>£14,780</td><td>£14,857</td><td>£14,953</td><td>£15,051</td><td>£15,159</td><td>£74,800</td></tr><tr><td>Profit Before Tax</td><td>£5,920</td><td>£6,153</td><td>£6,583</td><td>£7,024</td><td>£7,577</td><td>£33,257</td></tr><tr><td>Profit After Tax      </td><td>£4,795</td><td>£4,984</td><td>£5,332</td><td>£5,689</td><td>£6,137</td><td>£26,938</td></tr><tr><td>Change In Property Value</td><td>£8,099</td><td>£8,341</td><td>£15,751</td><td>£18,128</td><td>£19,216</td><td>£69,536</td></tr><tr><td>Net Return</td><td>£12,893</td><td>£13,326</td><td>£21,084</td><td>£23,818</td><td>£25,354</td><td>£96,474</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>116%</td></tr></tbody></table></div></div></template></turbo-stream>