<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£10,005</td><td>£10,069</td><td>£10,144</td><td>£10,221</td><td>£10,304</td><td>£50,743</td></tr><tr><td>Profit Before Tax</td><td>£2,595</td><td>£2,720</td><td>£2,964</td><td>£3,215</td><td>£3,536</td><td>£15,030</td></tr><tr><td>Profit After Tax      </td><td>£2,102</td><td>£2,203</td><td>£2,401</td><td>£2,604</td><td>£2,864</td><td>£12,175</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,789</td></tr><tr><td>Net Return</td><td>£7,202</td><td>£7,456</td><td>£12,320</td><td>£14,020</td><td>£14,965</td><td>£55,963</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>