<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£10,425</td><td>£10,496</td><td>£10,582</td><td>£10,669</td><td>£10,766</td><td>£52,937</td></tr><tr><td>Profit Before Tax</td><td>£6,375</td><td>£6,556</td><td>£6,897</td><td>£7,246</td><td>£7,687</td><td>£34,761</td></tr><tr><td>Profit After Tax      </td><td>£5,164</td><td>£5,310</td><td>£5,586</td><td>£5,869</td><td>£6,227</td><td>£28,157</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>£43,790</td></tr><tr><td>Net Return</td><td>£10,264</td><td>£10,563</td><td>£15,506</td><td>£17,286</td><td>£18,328</td><td>£71,947</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>54%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>30%</td><td>33%</td><td>35%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>