<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>£15,264</td><td>£15,569</td><td>£15,959</td><td>£16,357</td><td>£16,766</td><td>£79,916</td></tr><tr><td>Total Expenses</td><td>£9,736</td><td>£9,812</td><td>£9,894</td><td>£9,978</td><td>£10,061</td><td>£49,481</td></tr><tr><td>Profit Before Tax</td><td>£5,528</td><td>£5,757</td><td>£6,065</td><td>£6,380</td><td>£6,705</td><td>£30,435</td></tr><tr><td>Profit After Tax      </td><td>£4,478</td><td>£4,663</td><td>£4,912</td><td>£5,168</td><td>£5,431</td><td>£24,652</td></tr><tr><td>Change In Property Value</td><td>£4,695</td><td>£4,836</td><td>£8,302</td><td>£10,460</td><td>£11,088</td><td>£39,380</td></tr><tr><td>Net Return</td><td>£9,173</td><td>£9,499</td><td>£13,214</td><td>£15,628</td><td>£16,519</td><td>£64,032</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>47%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>30%</td><td>31%</td><td>121%</td></tr></tbody></table></div></div></template></turbo-stream>