<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>£10,200</td><td>£10,353</td><td>£10,612</td><td>£10,877</td><td>£11,203</td><td>£53,245</td></tr><tr><td>Total Expenses</td><td>£7,868</td><td>£7,895</td><td>£7,931</td><td>£7,969</td><td>£8,012</td><td>£39,675</td></tr><tr><td>Profit Before Tax</td><td>£2,332</td><td>£2,458</td><td>£2,680</td><td>£2,908</td><td>£3,191</td><td>£13,570</td></tr><tr><td>Profit After Tax      </td><td>£1,889</td><td>£1,991</td><td>£2,171</td><td>£2,356</td><td>£2,585</td><td>£10,992</td></tr><tr><td>Change In Property Value</td><td>£5,600</td><td>£5,796</td><td>£9,427</td><td>£10,849</td><td>£11,500</td><td>£43,172</td></tr><tr><td>Net Return</td><td>£7,489</td><td>£7,787</td><td>£11,598</td><td>£13,205</td><td>£14,085</td><td>£54,164</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>22%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>