<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>£10,156</td><td>£10,234</td><td>£10,318</td><td>£10,404</td><td>£10,489</td><td>£51,600</td></tr><tr><td>Profit Before Tax</td><td>£5,936</td><td>£6,180</td><td>£6,506</td><td>£6,841</td><td>£7,186</td><td>£32,651</td></tr><tr><td>Profit After Tax      </td><td>£4,809</td><td>£5,006</td><td>£5,270</td><td>£5,541</td><td>£5,821</td><td>£26,447</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>£9,759</td><td>£10,104</td><td>£14,023</td><td>£16,569</td><td>£17,511</td><td>£67,966</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</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>30%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>