<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>£9,648</td><td>£9,841</td><td>£10,087</td><td>£10,339</td><td>£10,598</td><td>£50,513</td></tr><tr><td>Total Expenses</td><td>£6,893</td><td>£6,958</td><td>£7,025</td><td>£7,095</td><td>£7,163</td><td>£35,134</td></tr><tr><td>Profit Before Tax</td><td>£2,755</td><td>£2,883</td><td>£3,062</td><td>£3,245</td><td>£3,435</td><td>£15,379</td></tr><tr><td>Profit After Tax      </td><td>£2,232</td><td>£2,335</td><td>£2,480</td><td>£2,628</td><td>£2,782</td><td>£12,457</td></tr><tr><td>Change In Property Value</td><td>£2,970</td><td>£3,059</td><td>£5,251</td><td>£6,617</td><td>£7,014</td><td>£24,911</td></tr><tr><td>Net Return</td><td>£5,202</td><td>£5,394</td><td>£7,731</td><td>£9,245</td><td>£9,796</td><td>£37,368</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>23%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>