<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>£19,236</td><td>£19,525</td><td>£20,013</td><td>£20,513</td><td>£21,128</td><td>£100,415</td></tr><tr><td>Total Expenses</td><td>£13,584</td><td>£13,659</td><td>£13,751</td><td>£13,845</td><td>£13,949</td><td>£68,789</td></tr><tr><td>Profit Before Tax</td><td>£5,652</td><td>£5,865</td><td>£6,262</td><td>£6,668</td><td>£7,179</td><td>£31,625</td></tr><tr><td>Profit After Tax      </td><td>£4,578</td><td>£4,751</td><td>£5,072</td><td>£5,401</td><td>£5,815</td><td>£25,617</td></tr><tr><td>Change In Property Value</td><td>£7,305</td><td>£7,524</td><td>£14,208</td><td>£16,352</td><td>£17,333</td><td>£62,723</td></tr><tr><td>Net Return</td><td>£11,883</td><td>£12,275</td><td>£19,280</td><td>£21,753</td><td>£23,149</td><td>£88,340</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</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>