<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>£23,304</td><td>£23,654</td><td>£24,245</td><td>£24,851</td><td>£25,597</td><td>£121,650</td></tr><tr><td>Total Expenses</td><td>£16,035</td><td>£16,115</td><td>£16,218</td><td>£16,322</td><td>£16,439</td><td>£81,129</td></tr><tr><td>Profit Before Tax</td><td>£7,269</td><td>£7,538</td><td>£8,027</td><td>£8,529</td><td>£9,157</td><td>£40,521</td></tr><tr><td>Profit After Tax      </td><td>£5,888</td><td>£6,106</td><td>£6,502</td><td>£6,908</td><td>£7,417</td><td>£32,822</td></tr><tr><td>Change In Property Value</td><td>£8,850</td><td>£9,116</td><td>£17,213</td><td>£19,811</td><td>£20,999</td><td>£75,989</td></tr><tr><td>Net Return</td><td>£14,738</td><td>£15,221</td><td>£23,715</td><td>£26,719</td><td>£28,417</td><td>£108,811</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</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>