<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>£10,740</td><td>£10,955</td><td>£11,229</td><td>£11,509</td><td>£11,797</td><td>£56,230</td></tr><tr><td>Total Expenses</td><td>£7,465</td><td>£7,520</td><td>£7,578</td><td>£7,637</td><td>£7,697</td><td>£37,897</td></tr><tr><td>Profit Before Tax</td><td>£3,275</td><td>£3,435</td><td>£3,651</td><td>£3,872</td><td>£4,100</td><td>£18,333</td></tr><tr><td>Profit After Tax      </td><td>£2,652</td><td>£2,782</td><td>£2,957</td><td>£3,136</td><td>£3,321</td><td>£14,849</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£6,631</td><td>£8,355</td><td>£8,856</td><td>£31,454</td></tr><tr><td>Net Return</td><td>£6,402</td><td>£6,645</td><td>£9,588</td><td>£11,491</td><td>£12,177</td><td>£46,303</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>25%</td><td>30%</td><td>32%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>