<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>£14,400</td><td>£14,688</td><td>£15,055</td><td>£15,432</td><td>£15,817</td><td>£75,392</td></tr><tr><td>Total Expenses</td><td>£8,598</td><td>£8,673</td><td>£8,752</td><td>£8,834</td><td>£8,915</td><td>£43,771</td></tr><tr><td>Profit Before Tax</td><td>£5,802</td><td>£6,015</td><td>£6,303</td><td>£6,598</td><td>£6,902</td><td>£31,621</td></tr><tr><td>Profit After Tax      </td><td>£4,700</td><td>£4,873</td><td>£5,105</td><td>£5,344</td><td>£5,591</td><td>£25,613</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£6,896</td><td>£8,689</td><td>£9,210</td><td>£32,712</td></tr><tr><td>Net Return</td><td>£8,600</td><td>£8,890</td><td>£12,001</td><td>£14,033</td><td>£14,801</td><td>£58,325</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>13%</td><td>58%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>27%</td><td>32%</td><td>34%</td><td>133%</td></tr></tbody></table></div></div></template></turbo-stream>