<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>£7,752</td><td>£7,868</td><td>£8,065</td><td>£8,267</td><td>£8,515</td><td>£40,466</td></tr><tr><td>Total Expenses</td><td>£6,544</td><td>£6,602</td><td>£6,665</td><td>£6,729</td><td>£6,796</td><td>£33,336</td></tr><tr><td>Profit Before Tax</td><td>£1,208</td><td>£1,266</td><td>£1,400</td><td>£1,538</td><td>£1,719</td><td>£7,131</td></tr><tr><td>Profit After Tax      </td><td>£978</td><td>£1,026</td><td>£1,134</td><td>£1,246</td><td>£1,392</td><td>£5,776</td></tr><tr><td>Change In Property Value</td><td>£3,325</td><td>£3,441</td><td>£5,597</td><td>£6,442</td><td>£6,828</td><td>£25,634</td></tr><tr><td>Net Return</td><td>£4,303</td><td>£4,467</td><td>£6,731</td><td>£7,688</td><td>£8,220</td><td>£31,410</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>15%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>