<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>£13,548</td><td>£13,819</td><td>£14,164</td><td>£14,519</td><td>£14,882</td><td>£70,931</td></tr><tr><td>Total Expenses</td><td>£8,870</td><td>£8,943</td><td>£9,020</td><td>£9,100</td><td>£9,178</td><td>£45,111</td></tr><tr><td>Profit Before Tax</td><td>£4,678</td><td>£4,876</td><td>£5,144</td><td>£5,419</td><td>£5,703</td><td>£25,821</td></tr><tr><td>Profit After Tax      </td><td>£3,789</td><td>£3,950</td><td>£4,167</td><td>£4,389</td><td>£4,619</td><td>£20,915</td></tr><tr><td>Change In Property Value</td><td>£4,170</td><td>£4,295</td><td>£7,373</td><td>£9,290</td><td>£9,848</td><td>£34,976</td></tr><tr><td>Net Return</td><td>£7,959</td><td>£8,245</td><td>£11,540</td><td>£13,680</td><td>£14,467</td><td>£55,891</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>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>119%</td></tr></tbody></table></div></div></template></turbo-stream>