<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>£8,844</td><td>£8,977</td><td>£9,201</td><td>£9,431</td><td>£9,714</td><td>£46,167</td></tr><tr><td>Total Expenses</td><td>£7,407</td><td>£7,467</td><td>£7,532</td><td>£7,599</td><td>£7,670</td><td>£37,675</td></tr><tr><td>Profit Before Tax</td><td>£1,437</td><td>£1,510</td><td>£1,669</td><td>£1,832</td><td>£2,044</td><td>£8,492</td></tr><tr><td>Profit After Tax      </td><td>£1,164</td><td>£1,223</td><td>£1,352</td><td>£1,484</td><td>£1,656</td><td>£6,879</td></tr><tr><td>Change In Property Value</td><td>£1,140</td><td>£1,151</td><td>£3,489</td><td>£4,791</td><td>£5,606</td><td>£16,177</td></tr><tr><td>Net Return</td><td>£2,304</td><td>£2,375</td><td>£4,841</td><td>£6,275</td><td>£7,262</td><td>£23,056</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>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>