<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>£7,380</td><td>£7,491</td><td>£7,678</td><td>£7,870</td><td>£8,106</td><td>£38,525</td></tr><tr><td>Total Expenses</td><td>£5,404</td><td>£5,426</td><td>£5,456</td><td>£5,486</td><td>£5,520</td><td>£27,293</td></tr><tr><td>Profit Before Tax</td><td>£1,976</td><td>£2,064</td><td>£2,222</td><td>£2,384</td><td>£2,586</td><td>£11,232</td></tr><tr><td>Profit After Tax      </td><td>£1,601</td><td>£1,672</td><td>£1,800</td><td>£1,931</td><td>£2,094</td><td>£9,098</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,245</td><td>£6,127</td><td>£7,051</td><td>£7,474</td><td>£27,047</td></tr><tr><td>Net Return</td><td>£4,751</td><td>£4,917</td><td>£7,927</td><td>£8,982</td><td>£9,569</td><td>£36,145</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>28%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>24%</td><td>28%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>