<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>£25,308</td><td>£25,688</td><td>£26,330</td><td>£26,988</td><td>£27,798</td><td>£132,111</td></tr><tr><td>Total Expenses</td><td>£18,655</td><td>£18,762</td><td>£18,892</td><td>£19,024</td><td>£19,169</td><td>£94,502</td></tr><tr><td>Profit Before Tax</td><td>£6,653</td><td>£6,925</td><td>£7,438</td><td>£7,964</td><td>£8,628</td><td>£37,610</td></tr><tr><td>Profit After Tax      </td><td>£5,389</td><td>£5,610</td><td>£6,025</td><td>£6,451</td><td>£6,989</td><td>£30,464</td></tr><tr><td>Change In Property Value</td><td>£9,900</td><td>£10,197</td><td>£19,255</td><td>£22,161</td><td>£23,491</td><td>£85,004</td></tr><tr><td>Net Return</td><td>£15,289</td><td>£15,807</td><td>£25,280</td><td>£28,612</td><td>£30,480</td><td>£115,468</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>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>