<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>£13,212</td><td>£13,410</td><td>£13,745</td><td>£14,089</td><td>£14,512</td><td>£68,968</td></tr><tr><td>Total Expenses</td><td>£8,598</td><td>£8,664</td><td>£8,740</td><td>£8,819</td><td>£8,903</td><td>£43,724</td></tr><tr><td>Profit Before Tax</td><td>£4,614</td><td>£4,746</td><td>£5,005</td><td>£5,271</td><td>£5,608</td><td>£25,244</td></tr><tr><td>Profit After Tax      </td><td>£3,737</td><td>£3,845</td><td>£4,054</td><td>£4,269</td><td>£4,543</td><td>£20,448</td></tr><tr><td>Change In Property Value</td><td>£4,655</td><td>£4,818</td><td>£7,836</td><td>£9,019</td><td>£9,560</td><td>£35,887</td></tr><tr><td>Net Return</td><td>£8,392</td><td>£8,662</td><td>£11,890</td><td>£13,288</td><td>£14,102</td><td>£56,335</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>21%</td><td>21%</td><td>29%</td><td>32%</td><td>34%</td><td>138%</td></tr></tbody></table></div></div></template></turbo-stream>