<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>£15,960</td><td>£16,199</td><td>£16,604</td><td>£17,019</td><td>£17,530</td><td>£83,313</td></tr><tr><td>Total Expenses</td><td>£9,833</td><td>£9,868</td><td>£9,919</td><td>£9,972</td><td>£10,034</td><td>£49,625</td></tr><tr><td>Profit Before Tax</td><td>£6,127</td><td>£6,331</td><td>£6,685</td><td>£7,048</td><td>£7,497</td><td>£33,688</td></tr><tr><td>Profit After Tax      </td><td>£4,963</td><td>£5,128</td><td>£5,415</td><td>£5,709</td><td>£6,072</td><td>£27,287</td></tr><tr><td>Change In Property Value</td><td>£6,825</td><td>£7,064</td><td>£11,489</td><td>£13,223</td><td>£14,016</td><td>£52,616</td></tr><tr><td>Net Return</td><td>£11,788</td><td>£12,192</td><td>£16,904</td><td>£18,931</td><td>£20,088</td><td>£79,904</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>46%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>20%</td><td>28%</td><td>32%</td><td>34%</td><td>134%</td></tr></tbody></table></div></div></template></turbo-stream>