<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£8,516</td><td>£8,580</td><td>£8,654</td><td>£8,729</td><td>£8,810</td><td>£43,290</td></tr><tr><td>Profit Before Tax</td><td>£3,484</td><td>£3,600</td><td>£3,831</td><td>£4,068</td><td>£4,371</td><td>£19,352</td></tr><tr><td>Profit After Tax      </td><td>£2,822</td><td>£2,916</td><td>£3,103</td><td>£3,295</td><td>£3,540</td><td>£15,675</td></tr><tr><td>Change In Property Value</td><td>£4,020</td><td>£4,141</td><td>£7,819</td><td>£8,999</td><td>£9,539</td><td>£34,517</td></tr><tr><td>Net Return</td><td>£6,842</td><td>£7,056</td><td>£10,922</td><td>£12,294</td><td>£13,079</td><td>£50,192</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>38%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>27%</td><td>30%</td><td>32%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>