<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>£20,748</td><td>£21,059</td><td>£21,586</td><td>£22,125</td><td>£22,789</td><td>£108,307</td></tr><tr><td>Total Expenses</td><td>£14,767</td><td>£14,844</td><td>£14,940</td><td>£15,038</td><td>£15,147</td><td>£74,736</td></tr><tr><td>Profit Before Tax</td><td>£5,981</td><td>£6,215</td><td>£6,646</td><td>£7,088</td><td>£7,642</td><td>£33,571</td></tr><tr><td>Profit After Tax      </td><td>£4,844</td><td>£5,034</td><td>£5,383</td><td>£5,741</td><td>£6,190</td><td>£27,193</td></tr><tr><td>Change In Property Value</td><td>£8,085</td><td>£8,328</td><td>£15,725</td><td>£18,098</td><td>£19,184</td><td>£69,420</td></tr><tr><td>Net Return</td><td>£12,929</td><td>£13,362</td><td>£21,108</td><td>£23,839</td><td>£25,374</td><td>£96,613</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>