<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>£5,712</td><td>£5,798</td><td>£5,943</td><td>£6,091</td><td>£6,274</td><td>£29,817</td></tr><tr><td>Total Expenses</td><td>£3,848</td><td>£3,869</td><td>£3,894</td><td>£3,920</td><td>£3,949</td><td>£19,479</td></tr><tr><td>Profit Before Tax</td><td>£1,864</td><td>£1,929</td><td>£2,049</td><td>£2,172</td><td>£2,325</td><td>£10,339</td></tr><tr><td>Profit After Tax      </td><td>£1,509</td><td>£1,563</td><td>£1,660</td><td>£1,759</td><td>£1,884</td><td>£8,374</td></tr><tr><td>Change In Property Value</td><td>£2,450</td><td>£2,536</td><td>£4,124</td><td>£4,747</td><td>£5,031</td><td>£18,888</td></tr><tr><td>Net Return</td><td>£3,959</td><td>£4,098</td><td>£5,784</td><td>£6,506</td><td>£6,915</td><td>£27,262</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>31%</td><td>124%</td></tr></tbody></table></div></div></template></turbo-stream>