<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>£27,240</td><td>£27,649</td><td>£28,340</td><td>£29,048</td><td>£29,920</td><td>£142,196</td></tr><tr><td>Total Expenses</td><td>£20,037</td><td>£20,152</td><td>£20,290</td><td>£20,432</td><td>£20,587</td><td>£101,497</td></tr><tr><td>Profit Before Tax</td><td>£7,203</td><td>£7,497</td><td>£8,050</td><td>£8,617</td><td>£9,332</td><td>£40,699</td></tr><tr><td>Profit After Tax      </td><td>£5,835</td><td>£6,073</td><td>£6,520</td><td>£6,980</td><td>£7,559</td><td>£32,966</td></tr><tr><td>Change In Property Value</td><td>£10,653</td><td>£10,973</td><td>£20,720</td><td>£23,847</td><td>£25,278</td><td>£91,470</td></tr><tr><td>Net Return</td><td>£16,488</td><td>£17,045</td><td>£27,240</td><td>£30,826</td><td>£32,837</td><td>£124,436</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>