<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>£11,208</td><td>£11,432</td><td>£11,718</td><td>£12,011</td><td>£12,311</td><td>£58,680</td></tr><tr><td>Total Expenses</td><td>£6,183</td><td>£6,217</td><td>£6,257</td><td>£6,297</td><td>£6,338</td><td>£31,292</td></tr><tr><td>Profit Before Tax</td><td>£5,025</td><td>£5,215</td><td>£5,461</td><td>£5,714</td><td>£5,974</td><td>£27,388</td></tr><tr><td>Profit After Tax      </td><td>£4,070</td><td>£4,224</td><td>£4,424</td><td>£4,628</td><td>£4,839</td><td>£22,184</td></tr><tr><td>Change In Property Value</td><td>£2,300</td><td>£2,346</td><td>£4,786</td><td>£6,222</td><td>£7,186</td><td>£22,839</td></tr><tr><td>Net Return</td><td>£6,370</td><td>£6,570</td><td>£9,209</td><td>£10,850</td><td>£12,025</td><td>£45,024</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>8%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>16%</td><td>19%</td><td>21%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>