<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>£7,656</td><td>£7,771</td><td>£7,965</td><td>£8,164</td><td>£8,409</td><td>£39,965</td></tr><tr><td>Total Expenses</td><td>£5,729</td><td>£5,752</td><td>£5,782</td><td>£5,813</td><td>£5,848</td><td>£28,925</td></tr><tr><td>Profit Before Tax</td><td>£1,927</td><td>£2,019</td><td>£2,183</td><td>£2,351</td><td>£2,561</td><td>£11,041</td></tr><tr><td>Profit After Tax      </td><td>£1,561</td><td>£1,635</td><td>£1,768</td><td>£1,904</td><td>£2,074</td><td>£8,943</td></tr><tr><td>Change In Property Value</td><td>£3,938</td><td>£4,075</td><td>£6,628</td><td>£7,628</td><td>£8,086</td><td>£30,356</td></tr><tr><td>Net Return</td><td>£5,498</td><td>£5,711</td><td>£8,396</td><td>£9,533</td><td>£10,161</td><td>£39,299</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>6%</td><td>26%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>113%</td></tr></tbody></table></div></div></template></turbo-stream>