<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>£26,700</td><td>£27,101</td><td>£27,778</td><td>£28,472</td><td>£29,327</td><td>£139,378</td></tr><tr><td>Total Expenses</td><td>£19,649</td><td>£19,762</td><td>£19,898</td><td>£20,037</td><td>£20,190</td><td>£99,534</td></tr><tr><td>Profit Before Tax</td><td>£7,051</td><td>£7,339</td><td>£7,880</td><td>£8,436</td><td>£9,137</td><td>£39,843</td></tr><tr><td>Profit After Tax      </td><td>£5,711</td><td>£5,944</td><td>£6,383</td><td>£6,833</td><td>£7,401</td><td>£32,273</td></tr><tr><td>Change In Property Value</td><td>£10,441</td><td>£10,755</td><td>£20,308</td><td>£23,373</td><td>£24,776</td><td>£89,653</td></tr><tr><td>Net Return</td><td>£16,153</td><td>£16,699</td><td>£26,692</td><td>£30,206</td><td>£32,177</td><td>£121,926</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>111%</td></tr></tbody></table></div></div></template></turbo-stream>