<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>£8,880</td><td>£9,013</td><td>£9,239</td><td>£9,469</td><td>£9,754</td><td>£46,355</td></tr><tr><td>Total Expenses</td><td>£5,990</td><td>£6,015</td><td>£6,048</td><td>£6,082</td><td>£6,122</td><td>£30,258</td></tr><tr><td>Profit Before Tax</td><td>£2,890</td><td>£2,998</td><td>£3,190</td><td>£3,387</td><td>£3,632</td><td>£16,097</td></tr><tr><td>Profit After Tax      </td><td>£2,341</td><td>£2,428</td><td>£2,584</td><td>£2,743</td><td>£2,942</td><td>£13,039</td></tr><tr><td>Change In Property Value</td><td>£4,060</td><td>£4,202</td><td>£6,834</td><td>£7,866</td><td>£8,338</td><td>£31,300</td></tr><tr><td>Net Return</td><td>£6,401</td><td>£6,631</td><td>£9,418</td><td>£10,609</td><td>£11,280</td><td>£44,339</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>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>