<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>£8,472</td><td>£8,599</td><td>£8,814</td><td>£9,034</td><td>£9,305</td><td>£44,225</td></tr><tr><td>Total Expenses</td><td>£7,211</td><td>£7,270</td><td>£7,335</td><td>£7,401</td><td>£7,470</td><td>£36,687</td></tr><tr><td>Profit Before Tax</td><td>£1,261</td><td>£1,329</td><td>£1,479</td><td>£1,634</td><td>£1,835</td><td>£7,538</td></tr><tr><td>Profit After Tax      </td><td>£1,021</td><td>£1,076</td><td>£1,198</td><td>£1,323</td><td>£1,486</td><td>£6,106</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£6,418</td><td>£7,387</td><td>£7,830</td><td>£28,335</td></tr><tr><td>Net Return</td><td>£4,321</td><td>£4,475</td><td>£7,617</td><td>£8,710</td><td>£9,317</td><td>£34,441</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>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>