<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>£9,600</td><td>£9,744</td><td>£9,988</td><td>£10,237</td><td>£10,544</td><td>£50,113</td></tr><tr><td>Total Expenses</td><td>£6,928</td><td>£6,988</td><td>£7,055</td><td>£7,124</td><td>£7,197</td><td>£35,292</td></tr><tr><td>Profit Before Tax</td><td>£2,673</td><td>£2,756</td><td>£2,932</td><td>£3,113</td><td>£3,347</td><td>£14,821</td></tr><tr><td>Profit After Tax      </td><td>£2,165</td><td>£2,232</td><td>£2,375</td><td>£2,522</td><td>£2,711</td><td>£12,005</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,835</td><td>£6,715</td><td>£7,118</td><td>£25,759</td></tr><tr><td>Net Return</td><td>£5,165</td><td>£5,322</td><td>£8,210</td><td>£9,237</td><td>£9,829</td><td>£37,764</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>39%</td></tr><tr><td>Total Net Return (%)</td><td>17%</td><td>17%</td><td>26%</td><td>30%</td><td>32%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>