<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>£22,116</td><td>£22,448</td><td>£23,009</td><td>£23,584</td><td>£24,292</td><td>£115,449</td></tr><tr><td>Total Expenses</td><td>£15,319</td><td>£15,398</td><td>£15,497</td><td>£15,598</td><td>£15,712</td><td>£77,523</td></tr><tr><td>Profit Before Tax</td><td>£6,797</td><td>£7,050</td><td>£7,512</td><td>£7,986</td><td>£8,580</td><td>£37,925</td></tr><tr><td>Profit After Tax      </td><td>£5,506</td><td>£5,710</td><td>£6,085</td><td>£6,469</td><td>£6,950</td><td>£30,720</td></tr><tr><td>Change In Property Value</td><td>£8,399</td><td>£8,650</td><td>£16,335</td><td>£18,800</td><td>£19,928</td><td>£72,112</td></tr><tr><td>Net Return</td><td>£13,904</td><td>£14,361</td><td>£22,420</td><td>£25,269</td><td>£26,878</td><td>£102,831</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>