<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>£28,260</td><td>£28,684</td><td>£29,401</td><td>£30,136</td><td>£31,040</td><td>£147,521</td></tr><tr><td>Total Expenses</td><td>£20,772</td><td>£20,891</td><td>£21,034</td><td>£21,181</td><td>£21,342</td><td>£105,220</td></tr><tr><td>Profit Before Tax</td><td>£7,488</td><td>£7,793</td><td>£8,367</td><td>£8,955</td><td>£9,698</td><td>£42,301</td></tr><tr><td>Profit After Tax      </td><td>£6,065</td><td>£6,312</td><td>£6,777</td><td>£7,254</td><td>£7,855</td><td>£34,263</td></tr><tr><td>Change In Property Value</td><td>£11,055</td><td>£11,387</td><td>£21,502</td><td>£24,747</td><td>£26,231</td><td>£94,921</td></tr><tr><td>Net Return</td><td>£17,120</td><td>£17,699</td><td>£28,279</td><td>£32,000</td><td>£34,087</td><td>£129,185</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>