<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>£11,928</td><td>£12,107</td><td>£12,410</td><td>£12,720</td><td>£13,101</td><td>£62,266</td></tr><tr><td>Total Expenses</td><td>£7,954</td><td>£8,018</td><td>£8,091</td><td>£8,166</td><td>£8,247</td><td>£40,475</td></tr><tr><td>Profit Before Tax</td><td>£3,974</td><td>£4,089</td><td>£4,319</td><td>£4,554</td><td>£4,855</td><td>£21,791</td></tr><tr><td>Profit After Tax      </td><td>£3,219</td><td>£3,312</td><td>£3,498</td><td>£3,689</td><td>£3,932</td><td>£17,651</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,347</td><td>£7,070</td><td>£8,137</td><td>£8,625</td><td>£32,379</td></tr><tr><td>Net Return</td><td>£7,419</td><td>£7,659</td><td>£10,568</td><td>£11,826</td><td>£12,558</td><td>£50,030</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>9%</td><td>10%</td><td>11%</td><td>48%</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>