<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£6,669</td><td>£6,729</td><td>£6,794</td><td>£6,862</td><td>£6,933</td><td>£33,987</td></tr><tr><td>Profit Before Tax</td><td>£2,331</td><td>£2,406</td><td>£2,569</td><td>£2,736</td><td>£2,952</td><td>£12,994</td></tr><tr><td>Profit After Tax      </td><td>£1,888</td><td>£1,949</td><td>£2,081</td><td>£2,216</td><td>£2,391</td><td>£10,525</td></tr><tr><td>Change In Property Value</td><td>£3,325</td><td>£3,441</td><td>£5,597</td><td>£6,442</td><td>£6,828</td><td>£25,634</td></tr><tr><td>Net Return</td><td>£5,213</td><td>£5,391</td><td>£7,678</td><td>£8,658</td><td>£9,220</td><td>£36,159</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>36%</td></tr><tr><td>Total Net Return (%)</td><td>18%</td><td>18%</td><td>26%</td><td>29%</td><td>31%</td><td>123%</td></tr></tbody></table></div></div></template></turbo-stream>