<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>£9,744</td><td>£9,939</td><td>£10,187</td><td>£10,442</td><td>£10,703</td><td>£51,015</td></tr><tr><td>Total Expenses</td><td>£6,942</td><td>£7,007</td><td>£7,075</td><td>£7,144</td><td>£7,213</td><td>£35,381</td></tr><tr><td>Profit Before Tax</td><td>£2,802</td><td>£2,932</td><td>£3,112</td><td>£3,298</td><td>£3,490</td><td>£15,634</td></tr><tr><td>Profit After Tax      </td><td>£2,270</td><td>£2,375</td><td>£2,521</td><td>£2,671</td><td>£2,827</td><td>£12,664</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,304</td><td>£6,683</td><td>£7,084</td><td>£25,162</td></tr><tr><td>Net Return</td><td>£5,270</td><td>£5,465</td><td>£7,825</td><td>£9,354</td><td>£9,911</td><td>£37,825</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>16%</td><td>16%</td><td>23%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>