<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>£12,000</td><td>£12,240</td><td>£12,546</td><td>£12,860</td><td>£13,181</td><td>£62,827</td></tr><tr><td>Total Expenses</td><td>£6,969</td><td>£7,039</td><td>£7,113</td><td>£7,188</td><td>£7,263</td><td>£35,572</td></tr><tr><td>Profit Before Tax</td><td>£5,031</td><td>£5,201</td><td>£5,433</td><td>£5,672</td><td>£5,918</td><td>£27,255</td></tr><tr><td>Profit After Tax      </td><td>£4,075</td><td>£4,213</td><td>£4,401</td><td>£4,594</td><td>£4,794</td><td>£22,077</td></tr><tr><td>Change In Property Value</td><td>£2,850</td><td>£2,936</td><td>£5,039</td><td>£6,349</td><td>£6,730</td><td>£23,905</td></tr><tr><td>Net Return</td><td>£6,925</td><td>£7,148</td><td>£9,440</td><td>£10,944</td><td>£11,524</td><td>£45,981</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>68%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>22%</td><td>29%</td><td>34%</td><td>36%</td><td>142%</td></tr></tbody></table></div></div></template></turbo-stream>