<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>£27,300</td><td>£27,710</td><td>£28,402</td><td>£29,112</td><td>£29,986</td><td>£142,510</td></tr><tr><td>Total Expenses</td><td>£19,799</td><td>£19,886</td><td>£19,998</td><td>£20,113</td><td>£20,243</td><td>£100,039</td></tr><tr><td>Profit Before Tax</td><td>£7,501</td><td>£7,824</td><td>£8,404</td><td>£8,999</td><td>£9,743</td><td>£42,471</td></tr><tr><td>Profit After Tax      </td><td>£6,076</td><td>£6,337</td><td>£6,807</td><td>£7,289</td><td>£7,892</td><td>£34,401</td></tr><tr><td>Change In Property Value</td><td>£11,394</td><td>£11,736</td><td>£22,162</td><td>£25,506</td><td>£27,036</td><td>£97,835</td></tr><tr><td>Net Return</td><td>£17,470</td><td>£18,073</td><td>£28,969</td><td>£32,796</td><td>£34,928</td><td>£132,236</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>