<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>£9,451</td><td>£9,520</td><td>£9,601</td><td>£9,684</td><td>£9,774</td><td>£48,030</td></tr><tr><td>Profit Before Tax</td><td>£5,549</td><td>£5,705</td><td>£6,005</td><td>£6,312</td><td>£6,701</td><td>£30,272</td></tr><tr><td>Profit After Tax      </td><td>£4,494</td><td>£4,621</td><td>£4,864</td><td>£5,113</td><td>£5,428</td><td>£24,521</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£8,752</td><td>£10,073</td><td>£10,678</td><td>£38,638</td></tr><tr><td>Net Return</td><td>£8,994</td><td>£9,256</td><td>£13,616</td><td>£15,186</td><td>£16,106</td><td>£63,159</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>53%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>30%</td><td>33%</td><td>35%</td><td>137%</td></tr></tbody></table></div></div></template></turbo-stream>