<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>£10,728</td><td>£10,943</td><td>£11,216</td><td>£11,497</td><td>£11,784</td><td>£56,167</td></tr><tr><td>Total Expenses</td><td>£7,437</td><td>£7,505</td><td>£7,575</td><td>£7,647</td><td>£7,718</td><td>£37,881</td></tr><tr><td>Profit Before Tax</td><td>£3,291</td><td>£3,438</td><td>£3,641</td><td>£3,850</td><td>£4,066</td><td>£18,286</td></tr><tr><td>Profit After Tax      </td><td>£2,666</td><td>£2,785</td><td>£2,949</td><td>£3,118</td><td>£3,293</td><td>£14,812</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£5,835</td><td>£7,352</td><td>£7,793</td><td>£27,679</td></tr><tr><td>Net Return</td><td>£5,966</td><td>£6,184</td><td>£8,784</td><td>£10,470</td><td>£11,086</td><td>£42,491</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>40%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>