<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>£7,656</td><td>£7,771</td><td>£7,965</td><td>£8,164</td><td>£8,409</td><td>£39,965</td></tr><tr><td>Total Expenses</td><td>£5,231</td><td>£5,254</td><td>£5,284</td><td>£5,315</td><td>£5,350</td><td>£26,435</td></tr><tr><td>Profit Before Tax</td><td>£2,425</td><td>£2,517</td><td>£2,681</td><td>£2,849</td><td>£3,059</td><td>£13,530</td></tr><tr><td>Profit After Tax      </td><td>£1,964</td><td>£2,039</td><td>£2,171</td><td>£2,308</td><td>£2,478</td><td>£10,960</td></tr><tr><td>Change In Property Value</td><td>£3,498</td><td>£3,621</td><td>£5,889</td><td>£6,777</td><td>£7,184</td><td>£26,969</td></tr><tr><td>Net Return</td><td>£5,462</td><td>£5,659</td><td>£8,060</td><td>£9,085</td><td>£9,662</td><td>£37,929</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>35%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>122%</td></tr></tbody></table></div></div></template></turbo-stream>