<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>£27,636</td><td>£28,051</td><td>£28,752</td><td>£29,471</td><td>£30,355</td><td>£144,264</td></tr><tr><td>Total Expenses</td><td>£20,707</td><td>£20,824</td><td>£20,964</td><td>£21,108</td><td>£21,266</td><td>£104,869</td></tr><tr><td>Profit Before Tax</td><td>£6,929</td><td>£7,227</td><td>£7,788</td><td>£8,363</td><td>£9,089</td><td>£39,395</td></tr><tr><td>Profit After Tax      </td><td>£5,612</td><td>£5,854</td><td>£6,308</td><td>£6,774</td><td>£7,362</td><td>£31,910</td></tr><tr><td>Change In Property Value</td><td>£7,400</td><td>£7,548</td><td>£15,398</td><td>£20,017</td><td>£21,018</td><td>£71,381</td></tr><tr><td>Net Return</td><td>£13,012</td><td>£13,402</td><td>£21,706</td><td>£26,791</td><td>£28,380</td><td>£103,291</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>27%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>24%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>