<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>£12,480</td><td>£12,667</td><td>£12,984</td><td>£13,308</td><td>£13,708</td><td>£65,147</td></tr><tr><td>Total Expenses</td><td>£7,866</td><td>£7,918</td><td>£7,981</td><td>£8,046</td><td>£8,117</td><td>£39,927</td></tr><tr><td>Profit Before Tax</td><td>£4,614</td><td>£4,749</td><td>£5,003</td><td>£5,263</td><td>£5,591</td><td>£25,220</td></tr><tr><td>Profit After Tax      </td><td>£3,738</td><td>£3,847</td><td>£4,052</td><td>£4,263</td><td>£4,529</td><td>£20,428</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,709</td><td>£7,659</td><td>£8,815</td><td>£9,344</td><td>£35,078</td></tr><tr><td>Net Return</td><td>£8,288</td><td>£8,556</td><td>£11,712</td><td>£13,078</td><td>£13,873</td><td>£55,506</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>21%</td><td>21%</td><td>29%</td><td>33%</td><td>35%</td><td>139%</td></tr></tbody></table></div></div></template></turbo-stream>