<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>£8,808</td><td>£8,940</td><td>£9,164</td><td>£9,393</td><td>£9,674</td><td>£45,979</td></tr><tr><td>Total Expenses</td><td>£5,943</td><td>£5,968</td><td>£6,001</td><td>£6,035</td><td>£6,074</td><td>£30,022</td></tr><tr><td>Profit Before Tax</td><td>£2,865</td><td>£2,972</td><td>£3,162</td><td>£3,358</td><td>£3,601</td><td>£15,957</td></tr><tr><td>Profit After Tax      </td><td>£2,320</td><td>£2,407</td><td>£2,562</td><td>£2,720</td><td>£2,916</td><td>£12,925</td></tr><tr><td>Change In Property Value</td><td>£4,025</td><td>£4,166</td><td>£6,775</td><td>£7,798</td><td>£8,266</td><td>£31,030</td></tr><tr><td>Net Return</td><td>£6,345</td><td>£6,573</td><td>£9,337</td><td>£10,518</td><td>£11,182</td><td>£43,955</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>31%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>