<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>£13,356</td><td>£13,623</td><td>£13,964</td><td>£14,313</td><td>£14,671</td><td>£69,926</td></tr><tr><td>Total Expenses</td><td>£8,771</td><td>£8,844</td><td>£8,921</td><td>£9,000</td><td>£9,078</td><td>£44,613</td></tr><tr><td>Profit Before Tax</td><td>£4,585</td><td>£4,779</td><td>£5,043</td><td>£5,313</td><td>£5,593</td><td>£25,313</td></tr><tr><td>Profit After Tax      </td><td>£3,714</td><td>£3,871</td><td>£4,085</td><td>£4,304</td><td>£4,530</td><td>£20,503</td></tr><tr><td>Change In Property Value</td><td>£4,110</td><td>£4,233</td><td>£7,267</td><td>£9,157</td><td>£9,706</td><td>£34,473</td></tr><tr><td>Net Return</td><td>£7,824</td><td>£8,105</td><td>£11,352</td><td>£13,460</td><td>£14,236</td><td>£54,977</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>18%</td><td>25%</td><td>29%</td><td>31%</td><td>119%</td></tr></tbody></table></div></div></template></turbo-stream>