<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>£27,348</td><td>£27,758</td><td>£28,452</td><td>£29,163</td><td>£30,038</td><td>£142,760</td></tr><tr><td>Total Expenses</td><td>£18,878</td><td>£18,965</td><td>£19,077</td><td>£19,192</td><td>£19,322</td><td>£95,435</td></tr><tr><td>Profit Before Tax</td><td>£8,470</td><td>£8,793</td><td>£9,375</td><td>£9,971</td><td>£10,716</td><td>£47,325</td></tr><tr><td>Profit After Tax      </td><td>£6,861</td><td>£7,123</td><td>£7,594</td><td>£8,077</td><td>£8,680</td><td>£38,333</td></tr><tr><td>Change In Property Value</td><td>£10,694</td><td>£11,015</td><td>£20,800</td><td>£23,939</td><td>£25,375</td><td>£91,824</td></tr><tr><td>Net Return</td><td>£17,555</td><td>£18,138</td><td>£28,394</td><td>£32,016</td><td>£34,055</td><td>£130,157</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>