<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>£26,952</td><td>£27,356</td><td>£28,040</td><td>£28,741</td><td>£29,603</td><td>£140,693</td></tr><tr><td>Total Expenses</td><td>£19,573</td><td>£19,660</td><td>£19,771</td><td>£19,885</td><td>£20,014</td><td>£98,903</td></tr><tr><td>Profit Before Tax</td><td>£7,379</td><td>£7,697</td><td>£8,269</td><td>£8,856</td><td>£9,589</td><td>£41,790</td></tr><tr><td>Profit After Tax      </td><td>£5,977</td><td>£6,234</td><td>£6,698</td><td>£7,173</td><td>£7,767</td><td>£33,850</td></tr><tr><td>Change In Property Value</td><td>£11,250</td><td>£11,588</td><td>£21,881</td><td>£25,183</td><td>£26,694</td><td>£96,596</td></tr><tr><td>Net Return</td><td>£17,227</td><td>£17,822</td><td>£28,579</td><td>£32,357</td><td>£34,462</td><td>£130,446</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</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>