<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>£8,856</td><td>£8,989</td><td>£9,214</td><td>£9,444</td><td>£9,727</td><td>£46,230</td></tr><tr><td>Total Expenses</td><td>£7,509</td><td>£7,565</td><td>£7,627</td><td>£7,691</td><td>£7,759</td><td>£38,151</td></tr><tr><td>Profit Before Tax</td><td>£1,347</td><td>£1,424</td><td>£1,586</td><td>£1,753</td><td>£1,968</td><td>£8,078</td></tr><tr><td>Profit After Tax      </td><td>£1,091</td><td>£1,153</td><td>£1,285</td><td>£1,420</td><td>£1,594</td><td>£6,543</td></tr><tr><td>Change In Property Value</td><td>£2,999</td><td>£3,074</td><td>£5,671</td><td>£7,243</td><td>£8,336</td><td>£27,323</td></tr><tr><td>Net Return</td><td>£4,090</td><td>£4,227</td><td>£6,956</td><td>£8,663</td><td>£9,930</td><td>£33,866</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>