<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£8,238</td><td>£8,300</td><td>£8,370</td><td>£8,442</td><td>£8,519</td><td>£41,870</td></tr><tr><td>Profit Before Tax</td><td>£2,562</td><td>£2,662</td><td>£2,866</td><td>£3,075</td><td>£3,343</td><td>£14,508</td></tr><tr><td>Profit After Tax      </td><td>£2,075</td><td>£2,156</td><td>£2,321</td><td>£2,490</td><td>£2,708</td><td>£11,751</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,331</td><td>£6,146</td><td>£7,850</td><td>£9,035</td><td>£29,612</td></tr><tr><td>Net Return</td><td>£5,325</td><td>£5,488</td><td>£8,467</td><td>£10,340</td><td>£11,742</td><td>£41,363</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>26%</td><td>29%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>