<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>£14,040</td><td>£14,321</td><td>£14,679</td><td>£15,046</td><td>£15,422</td><td>£73,507</td></tr><tr><td>Total Expenses</td><td>£9,117</td><td>£9,191</td><td>£9,270</td><td>£9,350</td><td>£9,431</td><td>£46,359</td></tr><tr><td>Profit Before Tax</td><td>£4,923</td><td>£5,130</td><td>£5,409</td><td>£5,695</td><td>£5,991</td><td>£27,148</td></tr><tr><td>Profit After Tax      </td><td>£3,988</td><td>£4,155</td><td>£4,381</td><td>£4,613</td><td>£4,853</td><td>£21,990</td></tr><tr><td>Change In Property Value</td><td>£4,320</td><td>£4,449</td><td>£7,638</td><td>£9,624</td><td>£10,202</td><td>£36,233</td></tr><tr><td>Net Return</td><td>£8,307</td><td>£8,605</td><td>£12,019</td><td>£14,237</td><td>£15,055</td><td>£58,223</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>45%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>