<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>£7,800</td><td>£7,917</td><td>£8,115</td><td>£8,318</td><td>£8,567</td><td>£40,717</td></tr><tr><td>Total Expenses</td><td>£6,152</td><td>£6,210</td><td>£6,273</td><td>£6,337</td><td>£6,405</td><td>£31,377</td></tr><tr><td>Profit Before Tax</td><td>£1,648</td><td>£1,707</td><td>£1,842</td><td>£1,981</td><td>£2,163</td><td>£9,340</td></tr><tr><td>Profit After Tax      </td><td>£1,335</td><td>£1,383</td><td>£1,492</td><td>£1,604</td><td>£1,752</td><td>£7,566</td></tr><tr><td>Change In Property Value</td><td>£1,275</td><td>£1,294</td><td>£3,065</td><td>£4,079</td><td>£4,736</td><td>£14,448</td></tr><tr><td>Net Return</td><td>£2,610</td><td>£2,677</td><td>£4,557</td><td>£5,683</td><td>£6,487</td><td>£22,014</td></tr><tr><td>Return From Rental Income (%)</td><td>5%</td><td>5%</td><td>6%</td><td>6%</td><td>7%</td><td>29%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>