<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>£11,520</td><td>£11,693</td><td>£11,985</td><td>£12,285</td><td>£12,653</td><td>£60,136</td></tr><tr><td>Total Expenses</td><td>£7,913</td><td>£7,976</td><td>£8,048</td><td>£8,122</td><td>£8,202</td><td>£40,262</td></tr><tr><td>Profit Before Tax</td><td>£3,607</td><td>£3,717</td><td>£3,937</td><td>£4,162</td><td>£4,451</td><td>£19,874</td></tr><tr><td>Profit After Tax      </td><td>£2,922</td><td>£3,010</td><td>£3,189</td><td>£3,372</td><td>£3,606</td><td>£16,098</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,347</td><td>£7,070</td><td>£8,137</td><td>£8,625</td><td>£32,379</td></tr><tr><td>Net Return</td><td>£7,122</td><td>£7,357</td><td>£10,259</td><td>£11,509</td><td>£12,231</td><td>£48,477</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>19%</td><td>20%</td><td>28%</td><td>31%</td><td>33%</td><td>131%</td></tr></tbody></table></div></div></template></turbo-stream>