<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£9,850</td><td>£9,925</td><td>£10,009</td><td>£10,095</td><td>£10,187</td><td>£50,066</td></tr><tr><td>Profit Before Tax</td><td>£2,150</td><td>£2,255</td><td>£2,475</td><td>£2,701</td><td>£2,993</td><td>£12,575</td></tr><tr><td>Profit After Tax      </td><td>£1,742</td><td>£1,826</td><td>£2,005</td><td>£2,188</td><td>£2,425</td><td>£10,186</td></tr><tr><td>Change In Property Value</td><td>£3,875</td><td>£3,972</td><td>£7,328</td><td>£9,360</td><td>£10,772</td><td>£35,307</td></tr><tr><td>Net Return</td><td>£5,617</td><td>£5,798</td><td>£9,333</td><td>£11,548</td><td>£13,197</td><td>£45,493</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>28%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>