<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£7,444</td><td>£7,506</td><td>£7,577</td><td>£7,649</td><td>£7,726</td><td>£37,902</td></tr><tr><td>Profit Before Tax</td><td>£3,356</td><td>£3,456</td><td>£3,659</td><td>£3,868</td><td>£4,136</td><td>£18,475</td></tr><tr><td>Profit After Tax      </td><td>£2,718</td><td>£2,799</td><td>£2,964</td><td>£3,133</td><td>£3,351</td><td>£14,965</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£6,418</td><td>£7,387</td><td>£7,830</td><td>£28,335</td></tr><tr><td>Net Return</td><td>£6,018</td><td>£6,198</td><td>£9,382</td><td>£10,520</td><td>£11,181</td><td>£43,300</td></tr><tr><td>Return From Rental Income (%)</td><td>8%</td><td>8%</td><td>9%</td><td>9%</td><td>10%</td><td>44%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>28%</td><td>31%</td><td>33%</td><td>127%</td></tr></tbody></table></div></div></template></turbo-stream>