<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>£27,168</td><td>£27,711</td><td>£28,404</td><td>£29,114</td><td>£29,842</td><td>£142,240</td></tr><tr><td>Total Expenses</td><td>£20,388</td><td>£20,489</td><td>£20,601</td><td>£20,716</td><td>£20,831</td><td>£103,025</td></tr><tr><td>Profit Before Tax</td><td>£6,780</td><td>£7,223</td><td>£7,803</td><td>£8,398</td><td>£9,011</td><td>£39,214</td></tr><tr><td>Profit After Tax      </td><td>£5,491</td><td>£5,850</td><td>£6,321</td><td>£6,803</td><td>£7,299</td><td>£31,764</td></tr><tr><td>Change In Property Value</td><td>£7,900</td><td>£8,058</td><td>£16,438</td><td>£21,370</td><td>£24,682</td><td>£78,448</td></tr><tr><td>Net Return</td><td>£13,391</td><td>£13,908</td><td>£22,759</td><td>£28,172</td><td>£31,981</td><td>£110,212</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>28%</td><td>32%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>