<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>£27,000</td><td>£27,540</td><td>£28,229</td><td>£28,934</td><td>£29,658</td><td>£141,360</td></tr><tr><td>Total Expenses</td><td>£19,578</td><td>£19,678</td><td>£19,790</td><td>£19,904</td><td>£20,019</td><td>£98,970</td></tr><tr><td>Profit Before Tax</td><td>£7,422</td><td>£7,862</td><td>£8,439</td><td>£9,030</td><td>£9,638</td><td>£42,390</td></tr><tr><td>Profit After Tax      </td><td>£6,012</td><td>£6,368</td><td>£6,835</td><td>£7,314</td><td>£7,807</td><td>£34,336</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£23,432</td><td>£74,476</td></tr><tr><td>Net Return</td><td>£13,512</td><td>£14,018</td><td>£22,441</td><td>£27,602</td><td>£31,239</td><td>£108,812</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>11%</td><td>13%</td><td>15%</td><td>51%</td></tr></tbody></table></div></div></template></turbo-stream>