<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>£11,784</td><td>£11,961</td><td>£12,260</td><td>£12,566</td><td>£12,943</td><td>£61,514</td></tr><tr><td>Total Expenses</td><td>£8,336</td><td>£8,400</td><td>£8,473</td><td>£8,547</td><td>£8,628</td><td>£42,383</td></tr><tr><td>Profit Before Tax</td><td>£3,448</td><td>£3,561</td><td>£3,787</td><td>£4,019</td><td>£4,316</td><td>£19,131</td></tr><tr><td>Profit After Tax      </td><td>£2,793</td><td>£2,884</td><td>£3,068</td><td>£3,255</td><td>£3,496</td><td>£15,496</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£7,385</td><td>£25,080</td></tr><tr><td>Net Return</td><td>£5,393</td><td>£5,536</td><td>£8,478</td><td>£10,289</td><td>£10,880</td><td>£40,576</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>13%</td><td>14%</td><td>21%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>