<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>£8,100</td><td>£8,221</td><td>£8,427</td><td>£8,638</td><td>£8,897</td><td>£42,283</td></tr><tr><td>Total Expenses</td><td>£4,595</td><td>£4,654</td><td>£4,717</td><td>£4,782</td><td>£4,851</td><td>£23,598</td></tr><tr><td>Profit Before Tax</td><td>£3,505</td><td>£3,568</td><td>£3,710</td><td>£3,856</td><td>£4,046</td><td>£18,685</td></tr><tr><td>Profit After Tax      </td><td>£2,839</td><td>£2,890</td><td>£3,005</td><td>£3,123</td><td>£3,278</td><td>£15,135</td></tr><tr><td>Change In Property Value</td><td>£1,350</td><td>£1,391</td><td>£2,626</td><td>£3,022</td><td>£3,203</td><td>£11,591</td></tr><tr><td>Net Return</td><td>£4,189</td><td>£4,281</td><td>£5,631</td><td>£6,145</td><td>£6,481</td><td>£26,726</td></tr><tr><td>Return From Rental Income (%)</td><td>20%</td><td>20%</td><td>21%</td><td>22%</td><td>23%</td><td>104%</td></tr><tr><td>Total Net Return (%)</td><td>29%</td><td>30%</td><td>39%</td><td>42%</td><td>45%</td><td>184%</td></tr></tbody></table></div></div></template></turbo-stream>