<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>£10,920</td><td>£11,084</td><td>£11,361</td><td>£11,645</td><td>£11,994</td><td>£57,004</td></tr><tr><td>Total Expenses</td><td>£7,258</td><td>£7,320</td><td>£7,391</td><td>£7,463</td><td>£7,541</td><td>£36,973</td></tr><tr><td>Profit Before Tax</td><td>£3,662</td><td>£3,764</td><td>£3,970</td><td>£4,182</td><td>£4,453</td><td>£20,031</td></tr><tr><td>Profit After Tax      </td><td>£2,966</td><td>£3,048</td><td>£3,216</td><td>£3,387</td><td>£3,607</td><td>£16,225</td></tr><tr><td>Change In Property Value</td><td>£2,625</td><td>£2,691</td><td>£4,413</td><td>£6,310</td><td>£7,262</td><td>£23,301</td></tr><tr><td>Net Return</td><td>£5,591</td><td>£5,739</td><td>£7,628</td><td>£9,697</td><td>£10,870</td><td>£39,526</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>50%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>23%</td><td>30%</td><td>33%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>