<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>£27,024</td><td>£27,429</td><td>£28,115</td><td>£28,818</td><td>£29,683</td><td>£141,069</td></tr><tr><td>Total Expenses</td><td>£19,382</td><td>£19,469</td><td>£19,580</td><td>£19,694</td><td>£19,823</td><td>£97,949</td></tr><tr><td>Profit Before Tax</td><td>£7,642</td><td>£7,961</td><td>£8,535</td><td>£9,124</td><td>£9,859</td><td>£43,120</td></tr><tr><td>Profit After Tax      </td><td>£6,190</td><td>£6,448</td><td>£6,913</td><td>£7,390</td><td>£7,986</td><td>£34,927</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,633</td><td>£13,341</td><td>£17,754</td><td>£20,614</td><td>£62,892</td></tr><tr><td>Net Return</td><td>£11,740</td><td>£12,081</td><td>£20,255</td><td>£25,144</td><td>£28,600</td><td>£97,819</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>