<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>£14,160</td><td>£14,372</td><td>£14,732</td><td>£15,100</td><td>£15,553</td><td>£73,917</td></tr><tr><td>Total Expenses</td><td>£9,268</td><td>£9,335</td><td>£9,414</td><td>£9,495</td><td>£9,583</td><td>£47,095</td></tr><tr><td>Profit Before Tax</td><td>£4,892</td><td>£5,037</td><td>£5,318</td><td>£5,605</td><td>£5,970</td><td>£26,822</td></tr><tr><td>Profit After Tax      </td><td>£3,962</td><td>£4,080</td><td>£4,307</td><td>£4,540</td><td>£4,836</td><td>£21,726</td></tr><tr><td>Change In Property Value</td><td>£5,163</td><td>£5,343</td><td>£8,690</td><td>£10,002</td><td>£10,602</td><td>£39,800</td></tr><tr><td>Net Return</td><td>£9,125</td><td>£9,423</td><td>£12,998</td><td>£14,542</td><td>£15,438</td><td>£61,525</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>48%</td></tr><tr><td>Total Net Return (%)</td><td>20%</td><td>21%</td><td>29%</td><td>32%</td><td>34%</td><td>136%</td></tr></tbody></table></div></div></template></turbo-stream>