<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>£9,168</td><td>£9,306</td><td>£9,538</td><td>£9,777</td><td>£10,070</td><td>£47,858</td></tr><tr><td>Total Expenses</td><td>£7,975</td><td>£8,035</td><td>£8,101</td><td>£8,169</td><td>£8,241</td><td>£40,522</td></tr><tr><td>Profit Before Tax</td><td>£1,193</td><td>£1,270</td><td>£1,437</td><td>£1,608</td><td>£1,829</td><td>£7,336</td></tr><tr><td>Profit After Tax      </td><td>£966</td><td>£1,029</td><td>£1,164</td><td>£1,302</td><td>£1,481</td><td>£5,942</td></tr><tr><td>Change In Property Value</td><td>£3,188</td><td>£3,267</td><td>£6,028</td><td>£7,699</td><td>£8,861</td><td>£29,043</td></tr><tr><td>Net Return</td><td>£4,154</td><td>£4,296</td><td>£7,192</td><td>£9,001</td><td>£10,342</td><td>£34,985</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>