<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>£12,324</td><td>£12,509</td><td>£12,822</td><td>£13,142</td><td>£13,536</td><td>£64,333</td></tr><tr><td>Total Expenses</td><td>£8,152</td><td>£8,217</td><td>£8,291</td><td>£8,367</td><td>£8,449</td><td>£41,475</td></tr><tr><td>Profit Before Tax</td><td>£4,172</td><td>£4,292</td><td>£4,531</td><td>£4,775</td><td>£5,088</td><td>£22,858</td></tr><tr><td>Profit After Tax      </td><td>£3,379</td><td>£3,477</td><td>£3,670</td><td>£3,868</td><td>£4,121</td><td>£18,515</td></tr><tr><td>Change In Property Value</td><td>£4,340</td><td>£4,492</td><td>£7,306</td><td>£8,408</td><td>£8,913</td><td>£33,459</td></tr><tr><td>Net Return</td><td>£7,719</td><td>£7,969</td><td>£10,976</td><td>£12,276</td><td>£13,034</td><td>£51,974</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>