<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>£10,500</td><td>£10,657</td><td>£10,924</td><td>£11,197</td><td>£11,533</td><td>£54,811</td></tr><tr><td>Total Expenses</td><td>£6,422</td><td>£6,484</td><td>£6,554</td><td>£6,625</td><td>£6,701</td><td>£32,786</td></tr><tr><td>Profit Before Tax</td><td>£4,078</td><td>£4,173</td><td>£4,370</td><td>£4,572</td><td>£4,832</td><td>£22,025</td></tr><tr><td>Profit After Tax      </td><td>£3,303</td><td>£3,380</td><td>£3,540</td><td>£3,703</td><td>£3,914</td><td>£17,840</td></tr><tr><td>Change In Property Value</td><td>£2,550</td><td>£2,627</td><td>£4,960</td><td>£5,708</td><td>£6,051</td><td>£21,895</td></tr><tr><td>Net Return</td><td>£5,853</td><td>£6,007</td><td>£8,500</td><td>£9,412</td><td>£9,964</td><td>£39,735</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>67%</td></tr><tr><td>Total Net Return (%)</td><td>22%</td><td>23%</td><td>32%</td><td>36%</td><td>38%</td><td>150%</td></tr></tbody></table></div></div></template></turbo-stream>