<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>£9,312</td><td>£9,452</td><td>£9,688</td><td>£9,930</td><td>£10,228</td><td>£48,610</td></tr><tr><td>Total Expenses</td><td>£6,577</td><td>£6,612</td><td>£6,654</td><td>£6,698</td><td>£6,746</td><td>£33,287</td></tr><tr><td>Profit Before Tax</td><td>£2,735</td><td>£2,840</td><td>£3,034</td><td>£3,232</td><td>£3,482</td><td>£15,323</td></tr><tr><td>Profit After Tax      </td><td>£2,215</td><td>£2,301</td><td>£2,457</td><td>£2,618</td><td>£2,820</td><td>£12,411</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,212</td><td>£3,672</td><td>£5,043</td><td>£5,901</td><td>£17,028</td></tr><tr><td>Net Return</td><td>£3,415</td><td>£3,513</td><td>£6,130</td><td>£7,662</td><td>£8,721</td><td>£29,440</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>