<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>£17,616</td><td>£17,880</td><td>£18,327</td><td>£18,785</td><td>£19,349</td><td>£91,958</td></tr><tr><td>Total Expenses</td><td>£10,108</td><td>£10,180</td><td>£10,268</td><td>£10,357</td><td>£10,456</td><td>£51,369</td></tr><tr><td>Profit Before Tax</td><td>£7,508</td><td>£7,700</td><td>£8,060</td><td>£8,428</td><td>£8,893</td><td>£40,589</td></tr><tr><td>Profit After Tax      </td><td>£6,082</td><td>£6,237</td><td>£6,528</td><td>£6,827</td><td>£7,203</td><td>£32,877</td></tr><tr><td>Change In Property Value</td><td>£3,199</td><td>£3,263</td><td>£6,656</td><td>£8,653</td><td>£9,086</td><td>£30,858</td></tr><tr><td>Net Return</td><td>£9,281</td><td>£9,500</td><td>£13,185</td><td>£15,480</td><td>£16,289</td><td>£63,735</td></tr><tr><td>Return From Rental Income (%)</td><td>12%</td><td>13%</td><td>13%</td><td>14%</td><td>15%</td><td>67%</td></tr><tr><td>Total Net Return (%)</td><td>19%</td><td>19%</td><td>27%</td><td>32%</td><td>33%</td><td>130%</td></tr></tbody></table></div></div></template></turbo-stream>