<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>£7,596</td><td>£7,710</td><td>£7,903</td><td>£8,100</td><td>£8,343</td><td>£39,652</td></tr><tr><td>Total Expenses</td><td>£5,822</td><td>£5,845</td><td>£5,875</td><td>£5,906</td><td>£5,941</td><td>£29,389</td></tr><tr><td>Profit Before Tax</td><td>£1,774</td><td>£1,865</td><td>£2,028</td><td>£2,194</td><td>£2,402</td><td>£10,263</td></tr><tr><td>Profit After Tax      </td><td>£1,437</td><td>£1,511</td><td>£1,642</td><td>£1,777</td><td>£1,946</td><td>£8,313</td></tr><tr><td>Change In Property Value</td><td>£4,025</td><td>£4,166</td><td>£6,775</td><td>£7,798</td><td>£8,266</td><td>£31,030</td></tr><tr><td>Net Return</td><td>£5,462</td><td>£5,676</td><td>£8,418</td><td>£9,575</td><td>£10,212</td><td>£39,343</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>