<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>£18,816</td><td>£19,098</td><td>£19,576</td><td>£20,065</td><td>£20,667</td><td>£98,222</td></tr><tr><td>Total Expenses</td><td>£11,507</td><td>£11,547</td><td>£11,605</td><td>£11,665</td><td>£11,736</td><td>£58,059</td></tr><tr><td>Profit Before Tax</td><td>£7,309</td><td>£7,552</td><td>£7,971</td><td>£8,400</td><td>£8,931</td><td>£40,163</td></tr><tr><td>Profit After Tax      </td><td>£5,920</td><td>£6,117</td><td>£6,456</td><td>£6,804</td><td>£7,234</td><td>£32,532</td></tr><tr><td>Change In Property Value</td><td>£8,050</td><td>£8,332</td><td>£13,551</td><td>£15,596</td><td>£16,532</td><td>£62,060</td></tr><tr><td>Net Return</td><td>£13,970</td><td>£14,449</td><td>£20,007</td><td>£22,400</td><td>£23,766</td><td>£94,592</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>46%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>29%</td><td>32%</td><td>34%</td><td>135%</td></tr></tbody></table></div></div></template></turbo-stream>