<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>£7,747</td><td>£7,808</td><td>£7,876</td><td>£7,945</td><td>£8,018</td><td>£39,393</td></tr><tr><td>Profit Before Tax</td><td>£1,109</td><td>£1,181</td><td>£1,338</td><td>£1,499</td><td>£1,709</td><td>£6,836</td></tr><tr><td>Profit After Tax      </td><td>£899</td><td>£956</td><td>£1,084</td><td>£1,214</td><td>£1,384</td><td>£5,537</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,075</td><td>£5,673</td><td>£7,246</td><td>£8,340</td><td>£27,334</td></tr><tr><td>Net Return</td><td>£3,899</td><td>£4,031</td><td>£6,757</td><td>£8,460</td><td>£9,724</td><td>£32,871</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>