<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>£27,612</td><td>£28,026</td><td>£28,727</td><td>£29,445</td><td>£30,328</td><td>£144,138</td></tr><tr><td>Total Expenses</td><td>£20,305</td><td>£20,422</td><td>£20,562</td><td>£20,705</td><td>£20,863</td><td>£102,857</td></tr><tr><td>Profit Before Tax</td><td>£7,307</td><td>£7,605</td><td>£8,165</td><td>£8,740</td><td>£9,465</td><td>£41,282</td></tr><tr><td>Profit After Tax      </td><td>£5,919</td><td>£6,160</td><td>£6,614</td><td>£7,079</td><td>£7,667</td><td>£33,438</td></tr><tr><td>Change In Property Value</td><td>£10,800</td><td>£11,124</td><td>£21,006</td><td>£24,176</td><td>£25,626</td><td>£92,732</td></tr><tr><td>Net Return</td><td>£16,719</td><td>£17,284</td><td>£27,620</td><td>£31,255</td><td>£33,293</td><td>£126,170</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>