<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>£27,756</td><td>£28,172</td><td>£28,877</td><td>£29,599</td><td>£30,487</td><td>£144,890</td></tr><tr><td>Total Expenses</td><td>£20,099</td><td>£20,187</td><td>£20,300</td><td>£20,416</td><td>£20,547</td><td>£101,549</td></tr><tr><td>Profit Before Tax</td><td>£7,657</td><td>£7,986</td><td>£8,577</td><td>£9,183</td><td>£9,939</td><td>£43,341</td></tr><tr><td>Profit After Tax      </td><td>£6,202</td><td>£6,469</td><td>£6,947</td><td>£7,438</td><td>£8,051</td><td>£35,107</td></tr><tr><td>Change In Property Value</td><td>£11,587</td><td>£11,934</td><td>£22,536</td><td>£25,937</td><td>£27,493</td><td>£99,486</td></tr><tr><td>Net Return</td><td>£17,789</td><td>£18,403</td><td>£29,483</td><td>£33,374</td><td>£35,543</td><td>£134,592</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>28%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>109%</td></tr></tbody></table></div></div></template></turbo-stream>