<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£4,884</td><td>£4,943</td><td>£5,009</td><td>£5,076</td><td>£5,148</td><td>£25,060</td></tr><tr><td>Profit Before Tax</td><td>£4,116</td><td>£4,192</td><td>£4,354</td><td>£4,521</td><td>£4,738</td><td>£21,921</td></tr><tr><td>Profit After Tax      </td><td>£3,334</td><td>£3,395</td><td>£3,527</td><td>£3,662</td><td>£3,837</td><td>£17,756</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,545</td><td>£2,917</td><td>£3,358</td><td>£3,559</td><td>£12,879</td></tr><tr><td>Net Return</td><td>£4,834</td><td>£4,940</td><td>£6,444</td><td>£7,020</td><td>£7,397</td><td>£30,636</td></tr><tr><td>Return From Rental Income (%)</td><td>21%</td><td>21%</td><td>22%</td><td>23%</td><td>24%</td><td>111%</td></tr><tr><td>Total Net Return (%)</td><td>30%</td><td>31%</td><td>40%</td><td>44%</td><td>46%</td><td>191%</td></tr></tbody></table></div></div></template></turbo-stream>