<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>£9,060</td><td>£9,196</td><td>£9,426</td><td>£9,661</td><td>£9,951</td><td>£47,294</td></tr><tr><td>Total Expenses</td><td>£6,874</td><td>£6,933</td><td>£6,999</td><td>£7,066</td><td>£7,138</td><td>£35,010</td></tr><tr><td>Profit Before Tax</td><td>£2,187</td><td>£2,263</td><td>£2,427</td><td>£2,595</td><td>£2,813</td><td>£12,284</td></tr><tr><td>Profit After Tax      </td><td>£1,771</td><td>£1,833</td><td>£1,966</td><td>£2,102</td><td>£2,279</td><td>£9,950</td></tr><tr><td>Change In Property Value</td><td>£2,000</td><td>£2,040</td><td>£4,162</td><td>£5,410</td><td>£5,681</td><td>£19,292</td></tr><tr><td>Net Return</td><td>£3,771</td><td>£3,873</td><td>£6,127</td><td>£7,512</td><td>£7,959</td><td>£29,242</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>