<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>£12,192</td><td>£12,436</td><td>£12,747</td><td>£13,065</td><td>£13,392</td><td>£63,832</td></tr><tr><td>Total Expenses</td><td>£8,179</td><td>£8,249</td><td>£8,323</td><td>£8,399</td><td>£8,474</td><td>£41,623</td></tr><tr><td>Profit Before Tax</td><td>£4,013</td><td>£4,187</td><td>£4,424</td><td>£4,667</td><td>£4,918</td><td>£22,209</td></tr><tr><td>Profit After Tax      </td><td>£3,251</td><td>£3,391</td><td>£3,583</td><td>£3,780</td><td>£3,984</td><td>£17,989</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>£7,001</td><td>£7,254</td><td>£10,214</td><td>£12,135</td><td>£12,839</td><td>£49,443</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>43%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>24%</td><td>29%</td><td>30%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>