<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>£7,944</td><td>£8,063</td><td>£8,265</td><td>£8,471</td><td>£8,725</td><td>£41,469</td></tr><tr><td>Total Expenses</td><td>£5,968</td><td>£6,026</td><td>£6,089</td><td>£6,154</td><td>£6,222</td><td>£30,460</td></tr><tr><td>Profit Before Tax</td><td>£1,976</td><td>£2,037</td><td>£2,175</td><td>£2,317</td><td>£2,503</td><td>£11,009</td></tr><tr><td>Profit After Tax      </td><td>£1,600</td><td>£1,650</td><td>£1,762</td><td>£1,877</td><td>£2,028</td><td>£8,917</td></tr><tr><td>Change In Property Value</td><td>£2,800</td><td>£2,898</td><td>£4,713</td><td>£5,425</td><td>£5,750</td><td>£21,586</td></tr><tr><td>Net Return</td><td>£4,400</td><td>£4,548</td><td>£6,475</td><td>£7,302</td><td>£7,778</td><td>£30,503</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>122%</td></tr></tbody></table></div></div></template></turbo-stream>