<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>£10,632</td><td>£10,845</td><td>£11,116</td><td>£11,394</td><td>£11,678</td><td>£55,665</td></tr><tr><td>Total Expenses</td><td>£7,388</td><td>£7,455</td><td>£7,525</td><td>£7,597</td><td>£7,668</td><td>£37,633</td></tr><tr><td>Profit Before Tax</td><td>£3,244</td><td>£3,390</td><td>£3,591</td><td>£3,797</td><td>£4,011</td><td>£18,032</td></tr><tr><td>Profit After Tax      </td><td>£2,628</td><td>£2,746</td><td>£2,908</td><td>£3,075</td><td>£3,249</td><td>£14,606</td></tr><tr><td>Change In Property Value</td><td>£3,270</td><td>£3,368</td><td>£5,782</td><td>£7,285</td><td>£7,722</td><td>£27,428</td></tr><tr><td>Net Return</td><td>£5,898</td><td>£6,114</td><td>£8,690</td><td>£10,361</td><td>£10,971</td><td>£42,033</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>40%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>24%</td><td>28%</td><td>30%</td><td>114%</td></tr></tbody></table></div></div></template></turbo-stream>