<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>£11,016</td><td>£11,236</td><td>£11,517</td><td>£11,805</td><td>£12,100</td><td>£57,675</td></tr><tr><td>Total Expenses</td><td>£7,585</td><td>£7,653</td><td>£7,724</td><td>£7,797</td><td>£7,869</td><td>£38,627</td></tr><tr><td>Profit Before Tax</td><td>£3,431</td><td>£3,583</td><td>£3,793</td><td>£4,009</td><td>£4,232</td><td>£19,048</td></tr><tr><td>Profit After Tax      </td><td>£2,779</td><td>£2,903</td><td>£3,073</td><td>£3,247</td><td>£3,428</td><td>£15,429</td></tr><tr><td>Change In Property Value</td><td>£3,390</td><td>£3,492</td><td>£5,994</td><td>£7,553</td><td>£8,006</td><td>£28,434</td></tr><tr><td>Net Return</td><td>£6,169</td><td>£6,394</td><td>£9,067</td><td>£10,799</td><td>£11,433</td><td>£43,863</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>