<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>£10,200</td><td>£10,353</td><td>£10,612</td><td>£10,877</td><td>£11,203</td><td>£53,245</td></tr><tr><td>Total Expenses</td><td>£6,789</td><td>£6,850</td><td>£6,919</td><td>£6,990</td><td>£7,065</td><td>£34,613</td></tr><tr><td>Profit Before Tax</td><td>£3,411</td><td>£3,503</td><td>£3,693</td><td>£3,887</td><td>£4,138</td><td>£18,632</td></tr><tr><td>Profit After Tax      </td><td>£2,763</td><td>£2,837</td><td>£2,991</td><td>£3,149</td><td>£3,352</td><td>£15,092</td></tr><tr><td>Change In Property Value</td><td>£1,900</td><td>£1,938</td><td>£3,954</td><td>£5,140</td><td>£5,397</td><td>£18,328</td></tr><tr><td>Net Return</td><td>£4,663</td><td>£4,775</td><td>£6,944</td><td>£8,288</td><td>£8,749</td><td>£33,420</td></tr><tr><td>Return From Rental Income (%)</td><td>9%</td><td>10%</td><td>10%</td><td>11%</td><td>11%</td><td>51%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>