<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>£8,124</td><td>£8,246</td><td>£8,452</td><td>£8,663</td><td>£8,923</td><td>£42,408</td></tr><tr><td>Total Expenses</td><td>£6,867</td><td>£6,891</td><td>£6,922</td><td>£6,954</td><td>£6,991</td><td>£34,624</td></tr><tr><td>Profit Before Tax</td><td>£1,257</td><td>£1,355</td><td>£1,530</td><td>£1,709</td><td>£1,933</td><td>£7,784</td></tr><tr><td>Profit After Tax      </td><td>£1,018</td><td>£1,098</td><td>£1,239</td><td>£1,385</td><td>£1,565</td><td>£6,305</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,588</td><td>£6,619</td><td>£8,454</td><td>£9,730</td><td>£31,890</td></tr><tr><td>Net Return</td><td>£4,518</td><td>£4,685</td><td>£7,858</td><td>£9,838</td><td>£11,295</td><td>£38,195</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>