<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>£13,500</td><td>£13,770</td><td>£14,114</td><td>£14,467</td><td>£14,829</td><td>£70,680</td></tr><tr><td>Total Expenses</td><td>£9,301</td><td>£9,374</td><td>£9,452</td><td>£9,531</td><td>£9,610</td><td>£47,268</td></tr><tr><td>Profit Before Tax</td><td>£4,199</td><td>£4,396</td><td>£4,663</td><td>£4,936</td><td>£5,219</td><td>£23,413</td></tr><tr><td>Profit After Tax      </td><td>£3,401</td><td>£3,561</td><td>£3,777</td><td>£3,998</td><td>£4,228</td><td>£18,964</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£7,957</td><td>£10,026</td><td>£10,627</td><td>£37,744</td></tr><tr><td>Net Return</td><td>£7,901</td><td>£8,196</td><td>£11,733</td><td>£14,024</td><td>£14,855</td><td>£56,709</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>