<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>£7,356</td><td>£7,466</td><td>£7,653</td><td>£7,844</td><td>£8,080</td><td>£38,399</td></tr><tr><td>Total Expenses</td><td>£5,401</td><td>£5,424</td><td>£5,453</td><td>£5,484</td><td>£5,518</td><td>£27,280</td></tr><tr><td>Profit Before Tax</td><td>£1,955</td><td>£2,042</td><td>£2,200</td><td>£2,361</td><td>£2,562</td><td>£11,119</td></tr><tr><td>Profit After Tax      </td><td>£1,583</td><td>£1,654</td><td>£1,782</td><td>£1,912</td><td>£2,075</td><td>£9,007</td></tr><tr><td>Change In Property Value</td><td>£3,675</td><td>£3,804</td><td>£6,186</td><td>£7,120</td><td>£7,547</td><td>£28,332</td></tr><tr><td>Net Return</td><td>£5,258</td><td>£5,458</td><td>£7,968</td><td>£9,032</td><td>£9,622</td><td>£37,338</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>25%</td><td>28%</td><td>30%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>