<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>£19,200</td><td>£19,488</td><td>£19,975</td><td>£20,475</td><td>£21,089</td><td>£100,227</td></tr><tr><td>Total Expenses</td><td>£12,240</td><td>£12,280</td><td>£12,339</td><td>£12,400</td><td>£12,472</td><td>£61,731</td></tr><tr><td>Profit Before Tax</td><td>£6,960</td><td>£7,208</td><td>£7,636</td><td>£8,074</td><td>£8,617</td><td>£38,495</td></tr><tr><td>Profit After Tax      </td><td>£5,638</td><td>£5,839</td><td>£6,185</td><td>£6,540</td><td>£6,979</td><td>£31,181</td></tr><tr><td>Change In Property Value</td><td>£3,713</td><td>£3,768</td><td>£8,924</td><td>£11,876</td><td>£13,789</td><td>£42,070</td></tr><tr><td>Net Return</td><td>£9,350</td><td>£9,607</td><td>£15,109</td><td>£18,416</td><td>£20,768</td><td>£73,251</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>24%</td><td>28%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>