<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>£20,388</td><td>£20,694</td><td>£21,211</td><td>£21,741</td><td>£22,394</td><td>£106,428</td></tr><tr><td>Total Expenses</td><td>£11,466</td><td>£11,508</td><td>£11,570</td><td>£11,634</td><td>£11,710</td><td>£57,888</td></tr><tr><td>Profit Before Tax</td><td>£8,922</td><td>£9,186</td><td>£9,641</td><td>£10,107</td><td>£10,684</td><td>£48,540</td></tr><tr><td>Profit After Tax      </td><td>£7,227</td><td>£7,441</td><td>£7,809</td><td>£8,187</td><td>£8,654</td><td>£39,317</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£12,781</td><td>£43,408</td></tr><tr><td>Net Return</td><td>£11,727</td><td>£12,031</td><td>£17,173</td><td>£20,360</td><td>£21,435</td><td>£82,725</td></tr><tr><td>Return From Rental Income (%)</td><td>11%</td><td>11%</td><td>11%</td><td>12%</td><td>13%</td><td>57%</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>