<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>£27,396</td><td>£27,807</td><td>£28,502</td><td>£29,215</td><td>£30,091</td><td>£143,011</td></tr><tr><td>Total Expenses</td><td>£19,618</td><td>£19,705</td><td>£19,817</td><td>£19,932</td><td>£20,063</td><td>£99,135</td></tr><tr><td>Profit Before Tax</td><td>£7,778</td><td>£8,102</td><td>£8,685</td><td>£9,282</td><td>£10,028</td><td>£43,876</td></tr><tr><td>Profit After Tax      </td><td>£6,300</td><td>£6,563</td><td>£7,035</td><td>£7,519</td><td>£8,123</td><td>£35,539</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£5,709</td><td>£13,522</td><td>£17,994</td><td>£20,892</td><td>£63,742</td></tr><tr><td>Net Return</td><td>£11,925</td><td>£12,272</td><td>£20,556</td><td>£25,512</td><td>£29,015</td><td>£99,282</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>30%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>