<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>£11,604</td><td>£11,836</td><td>£12,132</td><td>£12,435</td><td>£12,746</td><td>£60,754</td></tr><tr><td>Total Expenses</td><td>£7,882</td><td>£7,951</td><td>£8,023</td><td>£8,098</td><td>£8,171</td><td>£40,125</td></tr><tr><td>Profit Before Tax</td><td>£3,722</td><td>£3,885</td><td>£4,108</td><td>£4,338</td><td>£4,575</td><td>£20,628</td></tr><tr><td>Profit After Tax      </td><td>£3,015</td><td>£3,147</td><td>£3,328</td><td>£3,513</td><td>£3,706</td><td>£16,709</td></tr><tr><td>Change In Property Value</td><td>£3,570</td><td>£3,677</td><td>£6,312</td><td>£7,954</td><td>£8,431</td><td>£29,944</td></tr><tr><td>Net Return</td><td>£6,585</td><td>£6,824</td><td>£9,640</td><td>£11,467</td><td>£12,136</td><td>£46,653</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>41%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>116%</td></tr></tbody></table></div></div></template></turbo-stream>