<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>£8,520</td><td>£8,690</td><td>£8,908</td><td>£9,130</td><td>£9,359</td><td>£44,607</td></tr><tr><td>Total Expenses</td><td>£6,421</td><td>£6,484</td><td>£6,548</td><td>£6,615</td><td>£6,680</td><td>£32,748</td></tr><tr><td>Profit Before Tax</td><td>£2,099</td><td>£2,207</td><td>£2,359</td><td>£2,516</td><td>£2,679</td><td>£11,859</td></tr><tr><td>Profit After Tax      </td><td>£1,700</td><td>£1,787</td><td>£1,911</td><td>£2,038</td><td>£2,170</td><td>£9,606</td></tr><tr><td>Change In Property Value</td><td>£2,699</td><td>£2,779</td><td>£4,771</td><td>£6,012</td><td>£6,373</td><td>£22,634</td></tr><tr><td>Net Return</td><td>£4,399</td><td>£4,567</td><td>£6,682</td><td>£8,050</td><td>£8,542</td><td>£32,240</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>16%</td><td>16%</td><td>24%</td><td>29%</td><td>31%</td><td>115%</td></tr></tbody></table></div></div></template></turbo-stream>