<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>£9,540</td><td>£9,683</td><td>£9,925</td><td>£10,173</td><td>£10,479</td><td>£49,800</td></tr><tr><td>Total Expenses</td><td>£6,924</td><td>£6,962</td><td>£7,008</td><td>£7,055</td><td>£7,107</td><td>£35,056</td></tr><tr><td>Profit Before Tax</td><td>£2,616</td><td>£2,721</td><td>£2,917</td><td>£3,118</td><td>£3,372</td><td>£14,744</td></tr><tr><td>Profit After Tax      </td><td>£2,119</td><td>£2,204</td><td>£2,363</td><td>£2,526</td><td>£2,731</td><td>£11,943</td></tr><tr><td>Change In Property Value</td><td>£1,250</td><td>£1,263</td><td>£3,825</td><td>£5,254</td><td>£6,147</td><td>£17,738</td></tr><tr><td>Net Return</td><td>£3,369</td><td>£3,467</td><td>£6,188</td><td>£7,779</td><td>£8,878</td><td>£29,681</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>31%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>20%</td><td>23%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>