<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>£8,064</td><td>£8,185</td><td>£8,390</td><td>£8,599</td><td>£8,857</td><td>£42,095</td></tr><tr><td>Total Expenses</td><td>£7,091</td><td>£7,149</td><td>£7,213</td><td>£7,278</td><td>£7,346</td><td>£36,077</td></tr><tr><td>Profit Before Tax</td><td>£973</td><td>£1,036</td><td>£1,177</td><td>£1,322</td><td>£1,511</td><td>£6,018</td></tr><tr><td>Profit After Tax      </td><td>£788</td><td>£839</td><td>£953</td><td>£1,071</td><td>£1,224</td><td>£4,874</td></tr><tr><td>Change In Property Value</td><td>£2,160</td><td>£2,203</td><td>£4,495</td><td>£5,843</td><td>£6,135</td><td>£20,836</td></tr><tr><td>Net Return</td><td>£2,948</td><td>£3,042</td><td>£5,448</td><td>£6,913</td><td>£7,359</td><td>£25,710</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>9%</td><td>9%</td><td>16%</td><td>21%</td><td>22%</td><td>77%</td></tr></tbody></table></div></div></template></turbo-stream>