<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>£9,744</td><td>£9,939</td><td>£10,187</td><td>£10,442</td><td>£10,703</td><td>£51,015</td></tr><tr><td>Total Expenses</td><td>£6,882</td><td>£6,948</td><td>£7,016</td><td>£7,085</td><td>£7,154</td><td>£35,085</td></tr><tr><td>Profit Before Tax</td><td>£2,862</td><td>£2,991</td><td>£3,172</td><td>£3,357</td><td>£3,549</td><td>£15,931</td></tr><tr><td>Profit After Tax      </td><td>£2,318</td><td>£2,423</td><td>£2,569</td><td>£2,719</td><td>£2,875</td><td>£12,904</td></tr><tr><td>Change In Property Value</td><td>£1,970</td><td>£2,009</td><td>£4,099</td><td>£5,329</td><td>£6,155</td><td>£19,562</td></tr><tr><td>Net Return</td><td>£4,288</td><td>£4,432</td><td>£6,668</td><td>£8,048</td><td>£9,030</td><td>£32,466</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>27%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>14%</td><td>17%</td><td>19%</td><td>67%</td></tr></tbody></table></div></div></template></turbo-stream>