<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>£8,628</td><td>£8,801</td><td>£9,021</td><td>£9,246</td><td>£9,477</td><td>£45,172</td></tr><tr><td>Total Expenses</td><td>£6,374</td><td>£6,437</td><td>£6,502</td><td>£6,569</td><td>£6,634</td><td>£32,517</td></tr><tr><td>Profit Before Tax</td><td>£2,254</td><td>£2,363</td><td>£2,518</td><td>£2,677</td><td>£2,843</td><td>£12,656</td></tr><tr><td>Profit After Tax      </td><td>£1,826</td><td>£1,914</td><td>£2,040</td><td>£2,169</td><td>£2,303</td><td>£10,251</td></tr><tr><td>Change In Property Value</td><td>£2,655</td><td>£2,735</td><td>£4,694</td><td>£5,915</td><td>£6,270</td><td>£22,269</td></tr><tr><td>Net Return</td><td>£4,481</td><td>£4,649</td><td>£6,734</td><td>£8,084</td><td>£8,573</td><td>£32,520</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>34%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>22%</td><td>27%</td><td>28%</td><td>108%</td></tr></tbody></table></div></div></template></turbo-stream>