<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>£27,768</td><td>£28,185</td><td>£28,889</td><td>£29,611</td><td>£30,500</td><td>£144,953</td></tr><tr><td>Total Expenses</td><td>£20,416</td><td>£20,533</td><td>£20,674</td><td>£20,818</td><td>£20,977</td><td>£103,418</td></tr><tr><td>Profit Before Tax</td><td>£7,352</td><td>£7,651</td><td>£8,215</td><td>£8,793</td><td>£9,523</td><td>£41,534</td></tr><tr><td>Profit After Tax      </td><td>£5,955</td><td>£6,198</td><td>£6,654</td><td>£7,123</td><td>£7,714</td><td>£33,643</td></tr><tr><td>Change In Property Value</td><td>£10,860</td><td>£11,186</td><td>£21,123</td><td>£24,310</td><td>£25,769</td><td>£93,247</td></tr><tr><td>Net Return</td><td>£16,815</td><td>£17,383</td><td>£27,777</td><td>£31,433</td><td>£33,482</td><td>£126,890</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>