<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>£16,092</td><td>£16,414</td><td>£16,824</td><td>£17,245</td><td>£17,676</td><td>£84,251</td></tr><tr><td>Total Expenses</td><td>£10,265</td><td>£10,345</td><td>£10,432</td><td>£10,520</td><td>£10,608</td><td>£52,169</td></tr><tr><td>Profit Before Tax</td><td>£5,827</td><td>£6,069</td><td>£6,393</td><td>£6,725</td><td>£7,068</td><td>£32,081</td></tr><tr><td>Profit After Tax      </td><td>£4,720</td><td>£4,916</td><td>£5,178</td><td>£5,447</td><td>£5,725</td><td>£25,986</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£8,752</td><td>£11,028</td><td>£11,690</td><td>£41,519</td></tr><tr><td>Net Return</td><td>£9,670</td><td>£10,014</td><td>£13,930</td><td>£16,475</td><td>£17,415</td><td>£67,505</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>47%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>