<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>£25,812</td><td>£26,199</td><td>£26,854</td><td>£27,526</td><td>£28,351</td><td>£134,742</td></tr><tr><td>Total Expenses</td><td>£17,959</td><td>£18,010</td><td>£18,086</td><td>£18,164</td><td>£18,257</td><td>£90,476</td></tr><tr><td>Profit Before Tax</td><td>£7,853</td><td>£8,190</td><td>£8,768</td><td>£9,362</td><td>£10,094</td><td>£44,266</td></tr><tr><td>Profit After Tax      </td><td>£6,361</td><td>£6,634</td><td>£7,102</td><td>£7,583</td><td>£8,176</td><td>£35,856</td></tr><tr><td>Change In Property Value</td><td>£9,375</td><td>£9,609</td><td>£15,759</td><td>£22,536</td><td>£25,937</td><td>£83,216</td></tr><tr><td>Net Return</td><td>£15,736</td><td>£16,243</td><td>£22,862</td><td>£30,119</td><td>£34,113</td><td>£119,072</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>19%</td><td>25%</td><td>28%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>