<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>£10,428</td><td>£10,637</td><td>£10,902</td><td>£11,175</td><td>£11,454</td><td>£54,596</td></tr><tr><td>Total Expenses</td><td>£7,407</td><td>£7,474</td><td>£7,543</td><td>£7,614</td><td>£7,685</td><td>£37,723</td></tr><tr><td>Profit Before Tax</td><td>£3,021</td><td>£3,163</td><td>£3,359</td><td>£3,561</td><td>£3,769</td><td>£16,873</td></tr><tr><td>Profit After Tax      </td><td>£2,447</td><td>£2,562</td><td>£2,721</td><td>£2,884</td><td>£3,053</td><td>£13,667</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£5,835</td><td>£7,352</td><td>£7,793</td><td>£27,678</td></tr><tr><td>Net Return</td><td>£5,747</td><td>£5,961</td><td>£8,556</td><td>£10,236</td><td>£10,846</td><td>£41,345</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>17%</td><td>18%</td><td>25%</td><td>30%</td><td>32%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>