<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>£20,688</td><td>£20,998</td><td>£21,523</td><td>£22,061</td><td>£22,723</td><td>£107,994</td></tr><tr><td>Total Expenses</td><td>£14,731</td><td>£14,808</td><td>£14,904</td><td>£15,001</td><td>£15,110</td><td>£74,554</td></tr><tr><td>Profit Before Tax</td><td>£5,957</td><td>£6,190</td><td>£6,620</td><td>£7,060</td><td>£7,613</td><td>£33,440</td></tr><tr><td>Profit After Tax      </td><td>£4,825</td><td>£5,014</td><td>£5,362</td><td>£5,719</td><td>£6,167</td><td>£27,086</td></tr><tr><td>Change In Property Value</td><td>£8,062</td><td>£8,304</td><td>£15,681</td><td>£18,047</td><td>£19,130</td><td>£69,225</td></tr><tr><td>Net Return</td><td>£12,887</td><td>£13,318</td><td>£21,043</td><td>£23,766</td><td>£25,297</td><td>£96,311</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>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>