<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>£8,268</td><td>£8,392</td><td>£8,602</td><td>£8,817</td><td>£9,081</td><td>£43,160</td></tr><tr><td>Total Expenses</td><td>£7,389</td><td>£7,448</td><td>£7,512</td><td>£7,577</td><td>£7,646</td><td>£37,572</td></tr><tr><td>Profit Before Tax</td><td>£879</td><td>£944</td><td>£1,090</td><td>£1,240</td><td>£1,435</td><td>£5,588</td></tr><tr><td>Profit After Tax      </td><td>£712</td><td>£765</td><td>£883</td><td>£1,004</td><td>£1,162</td><td>£4,526</td></tr><tr><td>Change In Property Value</td><td>£2,875</td><td>£2,947</td><td>£5,437</td><td>£6,944</td><td>£7,992</td><td>£26,195</td></tr><tr><td>Net Return</td><td>£3,587</td><td>£3,712</td><td>£6,320</td><td>£7,948</td><td>£9,155</td><td>£30,721</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>