<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£6,968</td><td>£7,030</td><td>£7,101</td><td>£7,173</td><td>£7,250</td><td>£35,522</td></tr><tr><td>Profit Before Tax</td><td>£3,832</td><td>£3,932</td><td>£4,135</td><td>£4,344</td><td>£4,613</td><td>£20,856</td></tr><tr><td>Profit After Tax      </td><td>£3,104</td><td>£3,185</td><td>£3,350</td><td>£3,519</td><td>£3,736</td><td>£16,893</td></tr><tr><td>Change In Property Value</td><td>£2,940</td><td>£3,028</td><td>£5,718</td><td>£6,581</td><td>£6,976</td><td>£25,244</td></tr><tr><td>Net Return</td><td>£6,044</td><td>£6,213</td><td>£9,068</td><td>£10,100</td><td>£10,712</td><td>£42,137</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>10%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>30%</td><td>33%</td><td>35%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>