<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>£10,500</td><td>£10,710</td><td>£10,978</td><td>£11,252</td><td>£11,533</td><td>£54,973</td></tr><tr><td>Total Expenses</td><td>£7,501</td><td>£7,534</td><td>£7,571</td><td>£7,610</td><td>£7,648</td><td>£37,864</td></tr><tr><td>Profit Before Tax</td><td>£2,999</td><td>£3,176</td><td>£3,406</td><td>£3,643</td><td>£3,885</td><td>£17,109</td></tr><tr><td>Profit After Tax      </td><td>£2,429</td><td>£2,573</td><td>£2,759</td><td>£2,950</td><td>£3,147</td><td>£13,858</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£7,957</td><td>£10,026</td><td>£10,627</td><td>£37,744</td></tr><tr><td>Net Return</td><td>£6,929</td><td>£7,208</td><td>£10,716</td><td>£12,976</td><td>£13,774</td><td>£51,603</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>28%</td><td>30%</td><td>112%</td></tr></tbody></table></div></div></template></turbo-stream>