<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>£10,200</td><td>£10,353</td><td>£10,612</td><td>£10,877</td><td>£11,203</td><td>£53,245</td></tr><tr><td>Total Expenses</td><td>£7,947</td><td>£7,974</td><td>£8,011</td><td>£8,048</td><td>£8,092</td><td>£40,072</td></tr><tr><td>Profit Before Tax</td><td>£2,253</td><td>£2,379</td><td>£2,601</td><td>£2,829</td><td>£3,112</td><td>£13,173</td></tr><tr><td>Profit After Tax      </td><td>£1,825</td><td>£1,927</td><td>£2,107</td><td>£2,291</td><td>£2,521</td><td>£10,670</td></tr><tr><td>Change In Property Value</td><td>£5,670</td><td>£5,868</td><td>£9,545</td><td>£10,985</td><td>£11,644</td><td>£43,712</td></tr><tr><td>Net Return</td><td>£7,495</td><td>£7,795</td><td>£11,651</td><td>£13,276</td><td>£14,165</td><td>£54,382</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>