<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>£27,600</td><td>£28,014</td><td>£28,714</td><td>£29,432</td><td>£30,315</td><td>£144,076</td></tr><tr><td>Total Expenses</td><td>£21,855</td><td>£21,943</td><td>£22,056</td><td>£22,172</td><td>£22,302</td><td>£110,328</td></tr><tr><td>Profit Before Tax</td><td>£5,745</td><td>£6,071</td><td>£6,658</td><td>£7,261</td><td>£8,013</td><td>£33,747</td></tr><tr><td>Profit After Tax      </td><td>£4,653</td><td>£4,918</td><td>£5,393</td><td>£5,881</td><td>£6,490</td><td>£27,335</td></tr><tr><td>Change In Property Value</td><td>£12,927</td><td>£13,314</td><td>£25,142</td><td>£28,936</td><td>£30,672</td><td>£110,992</td></tr><tr><td>Net Return</td><td>£17,580</td><td>£18,232</td><td>£30,535</td><td>£34,817</td><td>£37,163</td><td>£138,327</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>