<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>£9,636</td><td>£9,781</td><td>£10,025</td><td>£10,276</td><td>£10,584</td><td>£50,301</td></tr><tr><td>Total Expenses</td><td>£7,018</td><td>£7,044</td><td>£7,079</td><td>£7,115</td><td>£7,157</td><td>£35,413</td></tr><tr><td>Profit Before Tax</td><td>£2,618</td><td>£2,736</td><td>£2,946</td><td>£3,160</td><td>£3,427</td><td>£14,888</td></tr><tr><td>Profit After Tax      </td><td>£2,120</td><td>£2,217</td><td>£2,386</td><td>£2,560</td><td>£2,776</td><td>£12,059</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,588</td><td>£5,884</td><td>£8,413</td><td>£9,683</td><td>£31,067</td></tr><tr><td>Net Return</td><td>£5,620</td><td>£5,804</td><td>£8,270</td><td>£10,973</td><td>£12,459</td><td>£43,127</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>19%</td><td>26%</td><td>29%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>