<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>£10,428</td><td>£10,637</td><td>£10,902</td><td>£11,175</td><td>£11,454</td><td>£54,596</td></tr><tr><td>Total Expenses</td><td>£7,288</td><td>£7,355</td><td>£7,424</td><td>£7,496</td><td>£7,566</td><td>£37,129</td></tr><tr><td>Profit Before Tax</td><td>£3,140</td><td>£3,282</td><td>£3,478</td><td>£3,679</td><td>£3,888</td><td>£17,467</td></tr><tr><td>Profit After Tax      </td><td>£2,543</td><td>£2,658</td><td>£2,817</td><td>£2,980</td><td>£3,149</td><td>£14,149</td></tr><tr><td>Change In Property Value</td><td>£3,210</td><td>£3,306</td><td>£5,676</td><td>£7,152</td><td>£7,581</td><td>£26,924</td></tr><tr><td>Net Return</td><td>£5,753</td><td>£5,964</td><td>£8,493</td><td>£10,132</td><td>£10,730</td><td>£41,073</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>39%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>23%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>