<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>£15,288</td><td>£15,517</td><td>£15,905</td><td>£16,303</td><td>£16,792</td><td>£79,805</td></tr><tr><td>Total Expenses</td><td>£10,186</td><td>£10,233</td><td>£10,293</td><td>£10,355</td><td>£10,426</td><td>£51,494</td></tr><tr><td>Profit Before Tax</td><td>£5,102</td><td>£5,285</td><td>£5,612</td><td>£5,947</td><td>£6,366</td><td>£28,312</td></tr><tr><td>Profit After Tax      </td><td>£4,132</td><td>£4,281</td><td>£4,546</td><td>£4,817</td><td>£5,156</td><td>£22,932</td></tr><tr><td>Change In Property Value</td><td>£5,775</td><td>£5,948</td><td>£11,232</td><td>£12,927</td><td>£13,703</td><td>£49,586</td></tr><tr><td>Net Return</td><td>£9,907</td><td>£10,229</td><td>£15,778</td><td>£17,745</td><td>£18,859</td><td>£72,518</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>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>27%</td><td>30%</td><td>32%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>