<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>£17,592</td><td>£17,856</td><td>£18,302</td><td>£18,760</td><td>£19,323</td><td>£91,833</td></tr><tr><td>Total Expenses</td><td>£10,789</td><td>£10,827</td><td>£10,883</td><td>£10,939</td><td>£11,006</td><td>£54,445</td></tr><tr><td>Profit Before Tax</td><td>£6,803</td><td>£7,029</td><td>£7,420</td><td>£7,821</td><td>£8,316</td><td>£37,388</td></tr><tr><td>Profit After Tax      </td><td>£5,510</td><td>£5,693</td><td>£6,010</td><td>£6,335</td><td>£6,736</td><td>£30,284</td></tr><tr><td>Change In Property Value</td><td>£7,525</td><td>£7,788</td><td>£12,667</td><td>£14,579</td><td>£15,454</td><td>£58,013</td></tr><tr><td>Net Return</td><td>£13,035</td><td>£13,482</td><td>£18,677</td><td>£20,913</td><td>£22,190</td><td>£88,297</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>21%</td><td>29%</td><td>32%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>