<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>£8,088</td><td>£8,250</td><td>£8,456</td><td>£8,667</td><td>£8,884</td><td>£42,345</td></tr><tr><td>Total Expenses</td><td>£6,102</td><td>£6,164</td><td>£6,228</td><td>£6,293</td><td>£6,357</td><td>£31,143</td></tr><tr><td>Profit Before Tax</td><td>£1,986</td><td>£2,086</td><td>£2,228</td><td>£2,375</td><td>£2,527</td><td>£11,202</td></tr><tr><td>Profit After Tax      </td><td>£1,609</td><td>£1,689</td><td>£1,805</td><td>£1,924</td><td>£2,047</td><td>£9,074</td></tr><tr><td>Change In Property Value</td><td>£2,490</td><td>£2,565</td><td>£4,403</td><td>£5,547</td><td>£5,880</td><td>£20,885</td></tr><tr><td>Net Return</td><td>£4,099</td><td>£4,254</td><td>£6,208</td><td>£7,471</td><td>£7,927</td><td>£29,959</td></tr><tr><td>Return From Rental Income (%)</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>7%</td><td>32%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>22%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>