<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>£26,844</td><td>£27,247</td><td>£27,928</td><td>£28,626</td><td>£29,485</td><td>£140,129</td></tr><tr><td>Total Expenses</td><td>£19,756</td><td>£19,869</td><td>£20,006</td><td>£20,145</td><td>£20,299</td><td>£100,075</td></tr><tr><td>Profit Before Tax</td><td>£7,088</td><td>£7,377</td><td>£7,922</td><td>£8,481</td><td>£9,186</td><td>£40,054</td></tr><tr><td>Profit After Tax      </td><td>£5,742</td><td>£5,976</td><td>£6,417</td><td>£6,869</td><td>£7,440</td><td>£32,444</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£20,422</td><td>£23,504</td><td>£24,914</td><td>£90,156</td></tr><tr><td>Net Return</td><td>£16,242</td><td>£16,791</td><td>£26,839</td><td>£30,374</td><td>£32,355</td><td>£122,600</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>