<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>£26,568</td><td>£26,967</td><td>£27,641</td><td>£28,332</td><td>£29,182</td><td>£138,689</td></tr><tr><td>Total Expenses</td><td>£19,652</td><td>£19,738</td><td>£19,848</td><td>£19,961</td><td>£20,089</td><td>£99,288</td></tr><tr><td>Profit Before Tax</td><td>£6,916</td><td>£7,229</td><td>£7,792</td><td>£8,371</td><td>£9,093</td><td>£39,401</td></tr><tr><td>Profit After Tax      </td><td>£5,602</td><td>£5,855</td><td>£6,312</td><td>£6,780</td><td>£7,365</td><td>£31,914</td></tr><tr><td>Change In Property Value</td><td>£11,339</td><td>£11,679</td><td>£22,053</td><td>£25,381</td><td>£26,904</td><td>£97,356</td></tr><tr><td>Net Return</td><td>£16,940</td><td>£17,534</td><td>£28,365</td><td>£32,161</td><td>£34,269</td><td>£129,270</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>