<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>£9,756</td><td>£9,951</td><td>£10,200</td><td>£10,455</td><td>£10,716</td><td>£51,078</td></tr><tr><td>Total Expenses</td><td>£6,943</td><td>£7,009</td><td>£7,076</td><td>£7,146</td><td>£7,215</td><td>£35,389</td></tr><tr><td>Profit Before Tax</td><td>£2,813</td><td>£2,943</td><td>£3,123</td><td>£3,309</td><td>£3,502</td><td>£15,690</td></tr><tr><td>Profit After Tax      </td><td>£2,278</td><td>£2,383</td><td>£2,530</td><td>£2,680</td><td>£2,836</td><td>£12,709</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,305</td><td>£6,684</td><td>£7,085</td><td>£25,163</td></tr><tr><td>Net Return</td><td>£5,278</td><td>£5,473</td><td>£7,834</td><td>£9,364</td><td>£9,921</td><td>£37,871</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>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>