<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£15,712</td><td>£15,803</td><td>£15,922</td><td>£16,044</td><td>£16,183</td><td>£79,665</td></tr><tr><td>Profit Before Tax</td><td>£14,288</td><td>£14,647</td><td>£15,289</td><td>£15,947</td><td>£16,768</td><td>£76,939</td></tr><tr><td>Profit After Tax      </td><td>£11,573</td><td>£11,864</td><td>£12,384</td><td>£12,917</td><td>£13,582</td><td>£62,321</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,111</td><td>£9,736</td><td>£12,955</td><td>£15,043</td><td>£45,894</td></tr><tr><td>Net Return</td><td>£15,623</td><td>£15,975</td><td>£22,120</td><td>£25,873</td><td>£28,625</td><td>£108,215</td></tr><tr><td>Return From Rental Income (%)</td><td>14%</td><td>14%</td><td>15%</td><td>16%</td><td>16%</td><td>75%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>27%</td><td>31%</td><td>34%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>