<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>£12,360</td><td>£12,607</td><td>£12,922</td><td>£13,245</td><td>£13,577</td><td>£64,712</td></tr><tr><td>Total Expenses</td><td>£8,951</td><td>£9,039</td><td>£9,130</td><td>£9,223</td><td>£9,315</td><td>£45,659</td></tr><tr><td>Profit Before Tax</td><td>£3,409</td><td>£3,568</td><td>£3,792</td><td>£4,022</td><td>£4,262</td><td>£19,053</td></tr><tr><td>Profit After Tax      </td><td>£2,761</td><td>£2,890</td><td>£3,072</td><td>£3,258</td><td>£3,452</td><td>£15,433</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>£6,511</td><td>£6,752</td><td>£9,702</td><td>£11,613</td><td>£12,308</td><td>£46,886</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>