<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>£10,500</td><td>£10,657</td><td>£10,924</td><td>£11,197</td><td>£11,533</td><td>£54,811</td></tr><tr><td>Total Expenses</td><td>£7,771</td><td>£7,833</td><td>£7,903</td><td>£7,974</td><td>£8,050</td><td>£39,531</td></tr><tr><td>Profit Before Tax</td><td>£2,729</td><td>£2,824</td><td>£3,021</td><td>£3,223</td><td>£3,483</td><td>£15,280</td></tr><tr><td>Profit After Tax      </td><td>£2,210</td><td>£2,288</td><td>£2,447</td><td>£2,611</td><td>£2,821</td><td>£12,377</td></tr><tr><td>Change In Property Value</td><td>£3,570</td><td>£3,677</td><td>£6,944</td><td>£7,991</td><td>£8,471</td><td>£30,653</td></tr><tr><td>Net Return</td><td>£5,780</td><td>£5,965</td><td>£9,391</td><td>£10,602</td><td>£11,292</td><td>£43,030</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>26%</td><td>29%</td><td>31%</td><td>117%</td></tr></tbody></table></div></div></template></turbo-stream>