<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>£6,264</td><td>£6,358</td><td>£6,517</td><td>£6,680</td><td>£6,880</td><td>£32,699</td></tr><tr><td>Total Expenses</td><td>£5,094</td><td>£5,115</td><td>£5,141</td><td>£5,169</td><td>£5,199</td><td>£25,718</td></tr><tr><td>Profit Before Tax</td><td>£1,170</td><td>£1,243</td><td>£1,375</td><td>£1,511</td><td>£1,681</td><td>£6,981</td></tr><tr><td>Profit After Tax      </td><td>£948</td><td>£1,007</td><td>£1,114</td><td>£1,224</td><td>£1,361</td><td>£5,654</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,563</td><td>£4,728</td><td>£6,038</td><td>£6,950</td><td>£22,779</td></tr><tr><td>Net Return</td><td>£3,448</td><td>£3,569</td><td>£5,842</td><td>£7,262</td><td>£8,311</td><td>£28,433</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>