<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>£11,760</td><td>£11,936</td><td>£12,235</td><td>£12,541</td><td>£12,917</td><td>£61,389</td></tr><tr><td>Total Expenses</td><td>£8,254</td><td>£8,318</td><td>£8,391</td><td>£8,465</td><td>£8,546</td><td>£41,974</td></tr><tr><td>Profit Before Tax</td><td>£3,506</td><td>£3,618</td><td>£3,844</td><td>£4,075</td><td>£4,371</td><td>£19,415</td></tr><tr><td>Profit After Tax      </td><td>£2,840</td><td>£2,931</td><td>£3,114</td><td>£3,301</td><td>£3,541</td><td>£15,726</td></tr><tr><td>Change In Property Value</td><td>£3,840</td><td>£3,955</td><td>£7,469</td><td>£8,596</td><td>£9,112</td><td>£32,971</td></tr><tr><td>Net Return</td><td>£6,680</td><td>£6,886</td><td>£10,582</td><td>£11,897</td><td>£12,652</td><td>£48,697</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>40%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>27%</td><td>30%</td><td>32%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>