<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>£12,672</td><td>£12,925</td><td>£13,249</td><td>£13,580</td><td>£13,919</td><td>£66,345</td></tr><tr><td>Total Expenses</td><td>£8,425</td><td>£8,496</td><td>£8,572</td><td>£8,649</td><td>£8,725</td><td>£42,867</td></tr><tr><td>Profit Before Tax</td><td>£4,247</td><td>£4,429</td><td>£4,677</td><td>£4,931</td><td>£5,194</td><td>£23,479</td></tr><tr><td>Profit After Tax      </td><td>£3,440</td><td>£3,588</td><td>£3,788</td><td>£3,994</td><td>£4,207</td><td>£19,018</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£6,896</td><td>£8,689</td><td>£9,210</td><td>£32,712</td></tr><tr><td>Net Return</td><td>£7,340</td><td>£7,605</td><td>£10,684</td><td>£12,683</td><td>£13,417</td><td>£51,729</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>43%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>24%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>