<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>£10,320</td><td>£10,475</td><td>£10,737</td><td>£11,005</td><td>£11,335</td><td>£53,872</td></tr><tr><td>Total Expenses</td><td>£7,483</td><td>£7,510</td><td>£7,547</td><td>£7,585</td><td>£7,629</td><td>£37,754</td></tr><tr><td>Profit Before Tax</td><td>£2,837</td><td>£2,965</td><td>£3,190</td><td>£3,420</td><td>£3,707</td><td>£16,118</td></tr><tr><td>Profit After Tax      </td><td>£2,298</td><td>£2,401</td><td>£2,584</td><td>£2,770</td><td>£3,002</td><td>£13,055</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£6,304</td><td>£9,014</td><td>£10,375</td><td>£33,287</td></tr><tr><td>Net Return</td><td>£6,048</td><td>£6,245</td><td>£8,887</td><td>£11,785</td><td>£13,377</td><td>£46,342</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>19%</td><td>26%</td><td>29%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>