<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>£8,676</td><td>£8,850</td><td>£9,071</td><td>£9,298</td><td>£9,530</td><td>£45,424</td></tr><tr><td>Total Expenses</td><td>£6,398</td><td>£6,462</td><td>£6,527</td><td>£6,593</td><td>£6,659</td><td>£32,640</td></tr><tr><td>Profit Before Tax</td><td>£2,278</td><td>£2,388</td><td>£2,544</td><td>£2,704</td><td>£2,871</td><td>£12,784</td></tr><tr><td>Profit After Tax      </td><td>£1,845</td><td>£1,934</td><td>£2,061</td><td>£2,190</td><td>£2,325</td><td>£10,355</td></tr><tr><td>Change In Property Value</td><td>£2,670</td><td>£2,750</td><td>£4,721</td><td>£5,948</td><td>£6,305</td><td>£22,394</td></tr><tr><td>Net Return</td><td>£4,515</td><td>£4,684</td><td>£6,781</td><td>£8,138</td><td>£8,630</td><td>£32,749</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>