<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>£10,896</td><td>£11,114</td><td>£11,392</td><td>£11,677</td><td>£11,968</td><td>£57,047</td></tr><tr><td>Total Expenses</td><td>£7,652</td><td>£7,720</td><td>£7,791</td><td>£7,863</td><td>£7,935</td><td>£38,961</td></tr><tr><td>Profit Before Tax</td><td>£3,244</td><td>£3,394</td><td>£3,601</td><td>£3,813</td><td>£4,034</td><td>£18,086</td></tr><tr><td>Profit After Tax      </td><td>£2,627</td><td>£2,749</td><td>£2,917</td><td>£3,089</td><td>£3,267</td><td>£14,649</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,554</td><td>£6,100</td><td>£7,686</td><td>£8,147</td><td>£28,937</td></tr><tr><td>Net Return</td><td>£6,077</td><td>£6,303</td><td>£9,017</td><td>£10,775</td><td>£11,415</td><td>£43,587</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>123%</td></tr></tbody></table></div></div></template></turbo-stream>