<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>£7,512</td><td>£7,662</td><td>£7,854</td><td>£8,050</td><td>£8,251</td><td>£39,330</td></tr><tr><td>Total Expenses</td><td>£5,806</td><td>£5,867</td><td>£5,929</td><td>£5,993</td><td>£6,056</td><td>£29,651</td></tr><tr><td>Profit Before Tax</td><td>£1,706</td><td>£1,795</td><td>£1,924</td><td>£2,057</td><td>£2,196</td><td>£9,678</td></tr><tr><td>Profit After Tax      </td><td>£1,382</td><td>£1,454</td><td>£1,559</td><td>£1,666</td><td>£1,779</td><td>£7,840</td></tr><tr><td>Change In Property Value</td><td>£2,310</td><td>£2,379</td><td>£4,084</td><td>£5,146</td><td>£5,455</td><td>£19,375</td></tr><tr><td>Net Return</td><td>£3,692</td><td>£3,833</td><td>£5,643</td><td>£6,813</td><td>£7,234</td><td>£27,215</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>6%</td><td>6%</td><td>6%</td><td>7%</td><td>30%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>21%</td><td>26%</td><td>27%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>