<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>£8,916</td><td>£9,094</td><td>£9,322</td><td>£9,555</td><td>£9,794</td><td>£46,680</td></tr><tr><td>Total Expenses</td><td>£6,748</td><td>£6,777</td><td>£6,811</td><td>£6,845</td><td>£6,879</td><td>£34,059</td></tr><tr><td>Profit Before Tax</td><td>£2,168</td><td>£2,317</td><td>£2,511</td><td>£2,710</td><td>£2,914</td><td>£12,621</td></tr><tr><td>Profit After Tax      </td><td>£1,756</td><td>£1,877</td><td>£2,034</td><td>£2,195</td><td>£2,361</td><td>£10,223</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,172</td><td>£7,161</td><td>£9,023</td><td>£9,564</td><td>£33,970</td></tr><tr><td>Net Return</td><td>£5,806</td><td>£6,048</td><td>£9,195</td><td>£11,218</td><td>£11,925</td><td>£44,193</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>25%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>27%</td><td>29%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>