<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>£5,628</td><td>£5,712</td><td>£5,855</td><td>£6,002</td><td>£6,182</td><td>£29,379</td></tr><tr><td>Total Expenses</td><td>£4,237</td><td>£4,257</td><td>£4,282</td><td>£4,307</td><td>£4,336</td><td>£21,419</td></tr><tr><td>Profit Before Tax</td><td>£1,391</td><td>£1,456</td><td>£1,573</td><td>£1,694</td><td>£1,846</td><td>£7,960</td></tr><tr><td>Profit After Tax      </td><td>£1,127</td><td>£1,179</td><td>£1,275</td><td>£1,372</td><td>£1,495</td><td>£6,448</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,472</td><td>£4,668</td><td>£5,372</td><td>£5,695</td><td>£20,607</td></tr><tr><td>Net Return</td><td>£3,527</td><td>£3,651</td><td>£5,942</td><td>£6,745</td><td>£7,190</td><td>£27,055</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>24%</td><td>27%</td><td>29%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>