<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>£7,168</td><td>£7,232</td><td>£7,305</td><td>£7,380</td><td>£7,461</td><td>£36,545</td></tr><tr><td>Profit Before Tax</td><td>£4,833</td><td>£4,948</td><td>£5,180</td><td>£5,417</td><td>£5,719</td><td>£26,097</td></tr><tr><td>Profit After Tax      </td><td>£3,914</td><td>£4,008</td><td>£4,195</td><td>£4,387</td><td>£4,633</td><td>£21,138</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,835</td><td>£6,715</td><td>£7,118</td><td>£25,759</td></tr><tr><td>Net Return</td><td>£6,914</td><td>£7,098</td><td>£10,030</td><td>£11,103</td><td>£11,751</td><td>£46,897</td></tr><tr><td>Return From Rental Income (%)</td><td>13%</td><td>13%</td><td>14%</td><td>14%</td><td>15%</td><td>68%</td></tr><tr><td>Total Net Return (%)</td><td>22%</td><td>23%</td><td>32%</td><td>36%</td><td>38%</td><td>151%</td></tr></tbody></table></div></div></template></turbo-stream>