<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>£22,392</td><td>£22,728</td><td>£23,296</td><td>£23,878</td><td>£24,595</td><td>£116,889</td></tr><tr><td>Total Expenses</td><td>£15,486</td><td>£15,565</td><td>£15,665</td><td>£15,767</td><td>£15,881</td><td>£78,364</td></tr><tr><td>Profit Before Tax</td><td>£6,906</td><td>£7,163</td><td>£7,631</td><td>£8,111</td><td>£8,714</td><td>£38,525</td></tr><tr><td>Profit After Tax      </td><td>£5,594</td><td>£5,802</td><td>£6,181</td><td>£6,570</td><td>£7,058</td><td>£31,205</td></tr><tr><td>Change In Property Value</td><td>£8,504</td><td>£8,759</td><td>£16,540</td><td>£19,036</td><td>£20,178</td><td>£73,017</td></tr><tr><td>Net Return</td><td>£14,098</td><td>£14,561</td><td>£22,721</td><td>£25,606</td><td>£27,236</td><td>£104,222</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>