<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>£13,164</td><td>£13,427</td><td>£13,763</td><td>£14,107</td><td>£14,460</td><td>£68,921</td></tr><tr><td>Total Expenses</td><td>£8,673</td><td>£8,745</td><td>£8,821</td><td>£8,900</td><td>£8,978</td><td>£44,116</td></tr><tr><td>Profit Before Tax</td><td>£4,491</td><td>£4,682</td><td>£4,942</td><td>£5,207</td><td>£5,482</td><td>£24,805</td></tr><tr><td>Profit After Tax      </td><td>£3,638</td><td>£3,793</td><td>£4,003</td><td>£4,218</td><td>£4,441</td><td>£20,092</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,172</td><td>£7,161</td><td>£9,023</td><td>£9,564</td><td>£33,970</td></tr><tr><td>Net Return</td><td>£7,688</td><td>£7,964</td><td>£11,164</td><td>£13,241</td><td>£14,005</td><td>£54,062</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>