<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>£15,600</td><td>£15,912</td><td>£16,310</td><td>£16,718</td><td>£17,135</td><td>£81,675</td></tr><tr><td>Total Expenses</td><td>£9,908</td><td>£9,985</td><td>£10,068</td><td>£10,152</td><td>£10,237</td><td>£50,350</td></tr><tr><td>Profit Before Tax</td><td>£5,692</td><td>£5,927</td><td>£6,242</td><td>£6,565</td><td>£6,899</td><td>£31,325</td></tr><tr><td>Profit After Tax      </td><td>£4,611</td><td>£4,801</td><td>£5,056</td><td>£5,318</td><td>£5,588</td><td>£25,373</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,944</td><td>£8,487</td><td>£10,694</td><td>£11,335</td><td>£40,259</td></tr><tr><td>Net Return</td><td>£9,411</td><td>£9,745</td><td>£13,543</td><td>£16,011</td><td>£16,923</td><td>£65,633</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>