<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>£6,600</td><td>£6,699</td><td>£6,866</td><td>£7,038</td><td>£7,249</td><td>£34,453</td></tr><tr><td>Total Expenses</td><td>£5,041</td><td>£5,096</td><td>£5,156</td><td>£5,217</td><td>£5,281</td><td>£25,791</td></tr><tr><td>Profit Before Tax</td><td>£1,560</td><td>£1,603</td><td>£1,710</td><td>£1,821</td><td>£1,968</td><td>£8,662</td></tr><tr><td>Profit After Tax      </td><td>£1,263</td><td>£1,298</td><td>£1,385</td><td>£1,475</td><td>£1,594</td><td>£7,016</td></tr><tr><td>Change In Property Value</td><td>£1,800</td><td>£1,854</td><td>£3,501</td><td>£4,029</td><td>£4,271</td><td>£15,455</td></tr><tr><td>Net Return</td><td>£3,063</td><td>£3,152</td><td>£4,886</td><td>£5,504</td><td>£5,865</td><td>£22,471</td></tr><tr><td>Return From Rental Income (%)</td><td>7%</td><td>7%</td><td>7%</td><td>8%</td><td>8%</td><td>37%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>17%</td><td>26%</td><td>29%</td><td>31%</td><td>118%</td></tr></tbody></table></div></div></template></turbo-stream>