<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>£8,808</td><td>£8,940</td><td>£9,164</td><td>£9,393</td><td>£9,674</td><td>£45,979</td></tr><tr><td>Total Expenses</td><td>£7,443</td><td>£7,503</td><td>£7,568</td><td>£7,635</td><td>£7,706</td><td>£37,854</td></tr><tr><td>Profit Before Tax</td><td>£1,365</td><td>£1,437</td><td>£1,596</td><td>£1,758</td><td>£1,969</td><td>£8,125</td></tr><tr><td>Profit After Tax      </td><td>£1,105</td><td>£1,164</td><td>£1,292</td><td>£1,424</td><td>£1,595</td><td>£6,581</td></tr><tr><td>Change In Property Value</td><td>£4,025</td><td>£4,166</td><td>£6,775</td><td>£7,798</td><td>£8,266</td><td>£31,030</td></tr><tr><td>Net Return</td><td>£5,130</td><td>£5,330</td><td>£8,068</td><td>£9,222</td><td>£9,861</td><td>£37,611</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>