<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>£9,492</td><td>£9,634</td><td>£9,875</td><td>£10,122</td><td>£10,426</td><td>£49,550</td></tr><tr><td>Total Expenses</td><td>£6,805</td><td>£6,831</td><td>£6,866</td><td>£6,902</td><td>£6,943</td><td>£34,346</td></tr><tr><td>Profit Before Tax</td><td>£2,687</td><td>£2,803</td><td>£3,009</td><td>£3,221</td><td>£3,483</td><td>£15,203</td></tr><tr><td>Profit After Tax      </td><td>£2,176</td><td>£2,271</td><td>£2,438</td><td>£2,609</td><td>£2,821</td><td>£12,315</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,172</td><td>£7,877</td><td>£9,066</td><td>£9,610</td><td>£34,774</td></tr><tr><td>Net Return</td><td>£6,226</td><td>£6,442</td><td>£10,315</td><td>£11,675</td><td>£12,431</td><td>£47,089</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>25%</td><td>28%</td><td>30%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>