<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>£10,620</td><td>£10,832</td><td>£11,103</td><td>£11,381</td><td>£11,665</td><td>£55,602</td></tr><tr><td>Total Expenses</td><td>£7,506</td><td>£7,573</td><td>£7,643</td><td>£7,715</td><td>£7,786</td><td>£38,221</td></tr><tr><td>Profit Before Tax</td><td>£3,114</td><td>£3,260</td><td>£3,460</td><td>£3,666</td><td>£3,880</td><td>£17,380</td></tr><tr><td>Profit After Tax      </td><td>£2,523</td><td>£2,640</td><td>£2,803</td><td>£2,970</td><td>£3,143</td><td>£14,078</td></tr><tr><td>Change In Property Value</td><td>£3,360</td><td>£3,461</td><td>£5,941</td><td>£7,486</td><td>£7,935</td><td>£28,182</td></tr><tr><td>Net Return</td><td>£5,883</td><td>£6,101</td><td>£8,744</td><td>£10,455</td><td>£11,077</td><td>£42,260</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</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>