<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>£9,055</td><td>£9,123</td><td>£9,204</td><td>£9,287</td><td>£9,378</td><td>£46,046</td></tr><tr><td>Profit Before Tax</td><td>£5,946</td><td>£6,102</td><td>£6,402</td><td>£6,709</td><td>£7,098</td><td>£32,256</td></tr><tr><td>Profit After Tax      </td><td>£4,816</td><td>£4,943</td><td>£5,185</td><td>£5,434</td><td>£5,749</td><td>£26,127</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£9,016</td><td>£9,269</td><td>£13,354</td><td>£14,836</td><td>£15,715</td><td>£62,190</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>13%</td><td>61%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>22%</td><td>31%</td><td>35%</td><td>37%</td><td>145%</td></tr></tbody></table></div></div></template></turbo-stream>