<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>£12,996</td><td>£13,191</td><td>£13,521</td><td>£13,859</td><td>£14,274</td><td>£67,841</td></tr><tr><td>Total Expenses</td><td>£8,085</td><td>£8,146</td><td>£8,219</td><td>£8,293</td><td>£8,373</td><td>£41,116</td></tr><tr><td>Profit Before Tax</td><td>£4,911</td><td>£5,044</td><td>£5,302</td><td>£5,566</td><td>£5,901</td><td>£26,725</td></tr><tr><td>Profit After Tax      </td><td>£3,978</td><td>£4,086</td><td>£4,295</td><td>£4,509</td><td>£4,780</td><td>£21,647</td></tr><tr><td>Change In Property Value</td><td>£3,125</td><td>£3,203</td><td>£5,253</td><td>£7,512</td><td>£8,646</td><td>£27,739</td></tr><tr><td>Net Return</td><td>£7,103</td><td>£7,289</td><td>£9,548</td><td>£12,021</td><td>£13,426</td><td>£49,386</td></tr><tr><td>Return From Rental Income (%)</td><td>10%</td><td>11%</td><td>11%</td><td>12%</td><td>12%</td><td>56%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>25%</td><td>31%</td><td>35%</td><td>128%</td></tr></tbody></table></div></div></template></turbo-stream>