<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>£7,800</td><td>£7,917</td><td>£8,115</td><td>£8,318</td><td>£8,567</td><td>£40,717</td></tr><tr><td>Total Expenses</td><td>£5,756</td><td>£5,813</td><td>£5,876</td><td>£5,940</td><td>£6,008</td><td>£29,393</td></tr><tr><td>Profit Before Tax</td><td>£2,044</td><td>£2,104</td><td>£2,239</td><td>£2,378</td><td>£2,559</td><td>£11,324</td></tr><tr><td>Profit After Tax      </td><td>£1,656</td><td>£1,704</td><td>£1,813</td><td>£1,926</td><td>£2,073</td><td>£9,172</td></tr><tr><td>Change In Property Value</td><td>£1,875</td><td>£1,922</td><td>£3,152</td><td>£4,507</td><td>£5,187</td><td>£16,643</td></tr><tr><td>Net Return</td><td>£3,531</td><td>£3,626</td><td>£4,965</td><td>£6,433</td><td>£7,261</td><td>£25,816</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>9%</td><td>39%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>21%</td><td>27%</td><td>31%</td><td>110%</td></tr></tbody></table></div></div></template></turbo-stream>