<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>£13,440</td><td>£13,642</td><td>£13,983</td><td>£14,332</td><td>£14,762</td><td>£70,159</td></tr><tr><td>Total Expenses</td><td>£8,899</td><td>£8,965</td><td>£9,042</td><td>£9,121</td><td>£9,206</td><td>£45,232</td></tr><tr><td>Profit Before Tax</td><td>£4,542</td><td>£4,677</td><td>£4,941</td><td>£5,212</td><td>£5,556</td><td>£24,927</td></tr><tr><td>Profit After Tax      </td><td>£3,679</td><td>£3,788</td><td>£4,002</td><td>£4,221</td><td>£4,500</td><td>£20,191</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£5,072</td><td>£8,248</td><td>£9,493</td><td>£10,063</td><td>£37,776</td></tr><tr><td>Net Return</td><td>£8,579</td><td>£8,860</td><td>£12,251</td><td>£13,715</td><td>£14,563</td><td>£57,967</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>28%</td><td>32%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>