<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>£8,736</td><td>£8,867</td><td>£9,089</td><td>£9,316</td><td>£9,595</td><td>£45,603</td></tr><tr><td>Total Expenses</td><td>£7,238</td><td>£7,297</td><td>£7,362</td><td>£7,429</td><td>£7,499</td><td>£36,825</td></tr><tr><td>Profit Before Tax</td><td>£1,498</td><td>£1,570</td><td>£1,727</td><td>£1,887</td><td>£2,096</td><td>£8,778</td></tr><tr><td>Profit After Tax      </td><td>£1,214</td><td>£1,272</td><td>£1,399</td><td>£1,529</td><td>£1,698</td><td>£7,110</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>£4,514</td><td>£4,671</td><td>£7,817</td><td>£8,916</td><td>£9,528</td><td>£35,445</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>