<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>£27,816</td><td>£28,372</td><td>£29,082</td><td>£29,809</td><td>£30,554</td><td>£145,633</td></tr><tr><td>Total Expenses</td><td>£21,643</td><td>£21,745</td><td>£21,859</td><td>£21,976</td><td>£22,093</td><td>£109,316</td></tr><tr><td>Profit Before Tax</td><td>£6,173</td><td>£6,627</td><td>£7,223</td><td>£7,833</td><td>£8,461</td><td>£36,317</td></tr><tr><td>Profit After Tax      </td><td>£5,000</td><td>£5,368</td><td>£5,850</td><td>£6,345</td><td>£6,854</td><td>£29,416</td></tr><tr><td>Change In Property Value</td><td>£8,500</td><td>£8,670</td><td>£17,687</td><td>£22,993</td><td>£26,557</td><td>£84,406</td></tr><tr><td>Net Return</td><td>£13,500</td><td>£14,038</td><td>£23,537</td><td>£29,338</td><td>£33,410</td><td>£113,823</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>13%</td><td>13%</td><td>22%</td><td>27%</td><td>31%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>