<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>£9,576</td><td>£9,720</td><td>£9,963</td><td>£10,212</td><td>£10,518</td><td>£49,988</td></tr><tr><td>Total Expenses</td><td>£6,417</td><td>£6,443</td><td>£6,478</td><td>£6,514</td><td>£6,555</td><td>£32,406</td></tr><tr><td>Profit Before Tax</td><td>£3,159</td><td>£3,277</td><td>£3,485</td><td>£3,698</td><td>£3,963</td><td>£17,582</td></tr><tr><td>Profit After Tax      </td><td>£2,559</td><td>£2,654</td><td>£2,823</td><td>£2,995</td><td>£3,210</td><td>£14,241</td></tr><tr><td>Change In Property Value</td><td>£4,375</td><td>£4,528</td><td>£7,365</td><td>£8,476</td><td>£8,985</td><td>£33,728</td></tr><tr><td>Net Return</td><td>£6,934</td><td>£7,182</td><td>£10,187</td><td>£11,471</td><td>£12,195</td><td>£47,970</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>37%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>