<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>£15,108</td><td>£15,410</td><td>£15,795</td><td>£16,190</td><td>£16,595</td><td>£79,099</td></tr><tr><td>Total Expenses</td><td>£9,660</td><td>£9,737</td><td>£9,818</td><td>£9,901</td><td>£9,985</td><td>£49,101</td></tr><tr><td>Profit Before Tax</td><td>£5,448</td><td>£5,674</td><td>£5,977</td><td>£6,289</td><td>£6,610</td><td>£29,998</td></tr><tr><td>Profit After Tax      </td><td>£4,413</td><td>£4,596</td><td>£4,842</td><td>£5,094</td><td>£5,354</td><td>£24,298</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£4,790</td><td>£8,222</td><td>£10,360</td><td>£10,981</td><td>£39,002</td></tr><tr><td>Net Return</td><td>£9,063</td><td>£9,385</td><td>£13,064</td><td>£15,454</td><td>£16,336</td><td>£63,301</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>17%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>