<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>£15,000</td><td>£15,225</td><td>£15,606</td><td>£15,996</td><td>£16,476</td><td>£78,302</td></tr><tr><td>Total Expenses</td><td>£11,433</td><td>£11,502</td><td>£11,583</td><td>£11,665</td><td>£11,756</td><td>£57,939</td></tr><tr><td>Profit Before Tax</td><td>£3,567</td><td>£3,723</td><td>£4,023</td><td>£4,330</td><td>£4,720</td><td>£20,363</td></tr><tr><td>Profit After Tax      </td><td>£2,889</td><td>£3,016</td><td>£3,259</td><td>£3,508</td><td>£3,823</td><td>£16,494</td></tr><tr><td>Change In Property Value</td><td>£5,999</td><td>£6,178</td><td>£11,667</td><td>£13,428</td><td>£14,233</td><td>£51,505</td></tr><tr><td>Net Return</td><td>£8,888</td><td>£9,194</td><td>£14,926</td><td>£16,935</td><td>£18,056</td><td>£67,999</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>