<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>£6,804</td><td>£6,906</td><td>£7,079</td><td>£7,256</td><td>£7,473</td><td>£35,518</td></tr><tr><td>Total Expenses</td><td>£4,553</td><td>£4,574</td><td>£4,602</td><td>£4,631</td><td>£4,664</td><td>£23,024</td></tr><tr><td>Profit Before Tax</td><td>£2,251</td><td>£2,332</td><td>£2,476</td><td>£2,625</td><td>£2,810</td><td>£12,493</td></tr><tr><td>Profit After Tax      </td><td>£1,823</td><td>£1,889</td><td>£2,006</td><td>£2,126</td><td>£2,276</td><td>£10,120</td></tr><tr><td>Change In Property Value</td><td>£2,975</td><td>£3,079</td><td>£5,008</td><td>£5,764</td><td>£6,110</td><td>£22,935</td></tr><tr><td>Net Return</td><td>£4,798</td><td>£4,968</td><td>£7,014</td><td>£7,890</td><td>£8,385</td><td>£33,055</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>38%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>19%</td><td>26%</td><td>30%</td><td>32%</td><td>125%</td></tr></tbody></table></div></div></template></turbo-stream>