<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>£15,408</td><td>£15,639</td><td>£16,030</td><td>£16,431</td><td>£16,924</td><td>£80,432</td></tr><tr><td>Total Expenses</td><td>£10,285</td><td>£10,354</td><td>£10,437</td><td>£10,520</td><td>£10,612</td><td>£52,209</td></tr><tr><td>Profit Before Tax</td><td>£5,123</td><td>£5,285</td><td>£5,594</td><td>£5,910</td><td>£6,311</td><td>£28,223</td></tr><tr><td>Profit After Tax      </td><td>£4,149</td><td>£4,281</td><td>£4,531</td><td>£4,787</td><td>£5,112</td><td>£22,860</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£9,657</td><td>£32,796</td></tr><tr><td>Net Return</td><td>£7,549</td><td>£7,748</td><td>£11,605</td><td>£13,984</td><td>£14,769</td><td>£55,656</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>15%</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>107%</td></tr></tbody></table></div></div></template></turbo-stream>