<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>£9,492</td><td>£9,634</td><td>£9,875</td><td>£10,122</td><td>£10,426</td><td>£49,550</td></tr><tr><td>Total Expenses</td><td>£8,107</td><td>£8,167</td><td>£8,234</td><td>£8,303</td><td>£8,376</td><td>£41,187</td></tr><tr><td>Profit Before Tax</td><td>£1,385</td><td>£1,467</td><td>£1,641</td><td>£1,819</td><td>£2,050</td><td>£8,363</td></tr><tr><td>Profit After Tax      </td><td>£1,122</td><td>£1,188</td><td>£1,329</td><td>£1,474</td><td>£1,660</td><td>£6,774</td></tr><tr><td>Change In Property Value</td><td>£1,950</td><td>£1,979</td><td>£4,688</td><td>£6,238</td><td>£7,243</td><td>£22,097</td></tr><tr><td>Net Return</td><td>£3,072</td><td>£3,168</td><td>£6,017</td><td>£7,711</td><td>£8,903</td><td>£28,871</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>19%</td><td>22%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>