<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>£27,900</td><td>£28,319</td><td>£29,026</td><td>£29,752</td><td>£30,645</td><td>£145,642</td></tr><tr><td>Total Expenses</td><td>£20,512</td><td>£20,629</td><td>£20,771</td><td>£20,916</td><td>£21,075</td><td>£103,902</td></tr><tr><td>Profit Before Tax</td><td>£7,388</td><td>£7,689</td><td>£8,256</td><td>£8,837</td><td>£9,570</td><td>£41,739</td></tr><tr><td>Profit After Tax      </td><td>£5,984</td><td>£6,228</td><td>£6,687</td><td>£7,158</td><td>£7,751</td><td>£33,809</td></tr><tr><td>Change In Property Value</td><td>£10,913</td><td>£11,240</td><td>£21,225</td><td>£24,428</td><td>£25,893</td><td>£93,698</td></tr><tr><td>Net Return</td><td>£16,897</td><td>£17,468</td><td>£27,912</td><td>£31,585</td><td>£33,645</td><td>£127,507</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>