<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>£27,048</td><td>£27,454</td><td>£28,140</td><td>£28,844</td><td>£29,709</td><td>£141,194</td></tr><tr><td>Total Expenses</td><td>£19,900</td><td>£20,014</td><td>£20,151</td><td>£20,292</td><td>£20,447</td><td>£100,804</td></tr><tr><td>Profit Before Tax</td><td>£7,148</td><td>£7,440</td><td>£7,989</td><td>£8,552</td><td>£9,262</td><td>£40,390</td></tr><tr><td>Profit After Tax      </td><td>£5,790</td><td>£6,026</td><td>£6,471</td><td>£6,927</td><td>£7,502</td><td>£32,716</td></tr><tr><td>Change In Property Value</td><td>£10,578</td><td>£10,896</td><td>£20,575</td><td>£23,680</td><td>£25,100</td><td>£90,828</td></tr><tr><td>Net Return</td><td>£16,369</td><td>£16,922</td><td>£27,045</td><td>£30,606</td><td>£32,602</td><td>£123,545</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>