<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>£9,900</td><td>£10,048</td><td>£10,300</td><td>£10,557</td><td>£10,874</td><td>£51,679</td></tr><tr><td>Total Expenses</td><td>£6,945</td><td>£6,972</td><td>£7,008</td><td>£7,044</td><td>£7,087</td><td>£35,055</td></tr><tr><td>Profit Before Tax</td><td>£2,955</td><td>£3,077</td><td>£3,292</td><td>£3,513</td><td>£3,787</td><td>£16,624</td></tr><tr><td>Profit After Tax      </td><td>£2,393</td><td>£2,492</td><td>£2,667</td><td>£2,845</td><td>£3,068</td><td>£13,465</td></tr><tr><td>Change In Property Value</td><td>£4,813</td><td>£4,981</td><td>£8,101</td><td>£9,324</td><td>£9,883</td><td>£37,101</td></tr><tr><td>Net Return</td><td>£7,206</td><td>£7,473</td><td>£10,768</td><td>£12,169</td><td>£12,951</td><td>£50,567</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>18%</td><td>25%</td><td>29%</td><td>31%</td><td>120%</td></tr></tbody></table></div></div></template></turbo-stream>