<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>£9,216</td><td>£9,400</td><td>£9,635</td><td>£9,876</td><td>£10,123</td><td>£48,251</td></tr><tr><td>Total Expenses</td><td>£6,671</td><td>£6,735</td><td>£6,802</td><td>£6,870</td><td>£6,937</td><td>£34,015</td></tr><tr><td>Profit Before Tax</td><td>£2,545</td><td>£2,665</td><td>£2,834</td><td>£3,006</td><td>£3,186</td><td>£14,236</td></tr><tr><td>Profit After Tax      </td><td>£2,062</td><td>£2,159</td><td>£2,295</td><td>£2,435</td><td>£2,581</td><td>£11,531</td></tr><tr><td>Change In Property Value</td><td>£2,835</td><td>£2,920</td><td>£5,013</td><td>£6,316</td><td>£6,695</td><td>£23,779</td></tr><tr><td>Net Return</td><td>£4,897</td><td>£5,079</td><td>£7,308</td><td>£8,751</td><td>£9,276</td><td>£35,310</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>