<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>£27,540</td><td>£27,953</td><td>£28,652</td><td>£29,368</td><td>£30,249</td><td>£143,763</td></tr><tr><td>Total Expenses</td><td>£20,251</td><td>£20,367</td><td>£20,507</td><td>£20,650</td><td>£20,808</td><td>£102,584</td></tr><tr><td>Profit Before Tax</td><td>£7,289</td><td>£7,586</td><td>£8,145</td><td>£8,718</td><td>£9,442</td><td>£41,178</td></tr><tr><td>Profit After Tax      </td><td>£5,904</td><td>£6,144</td><td>£6,597</td><td>£7,062</td><td>£7,648</td><td>£33,355</td></tr><tr><td>Change In Property Value</td><td>£10,770</td><td>£11,093</td><td>£20,947</td><td>£24,109</td><td>£25,555</td><td>£92,474</td></tr><tr><td>Net Return</td><td>£16,674</td><td>£17,237</td><td>£27,545</td><td>£31,170</td><td>£33,203</td><td>£125,829</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>