<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>£9,312</td><td>£9,452</td><td>£9,688</td><td>£9,930</td><td>£10,228</td><td>£48,610</td></tr><tr><td>Total Expenses</td><td>£7,792</td><td>£7,854</td><td>£7,923</td><td>£7,993</td><td>£8,068</td><td>£39,631</td></tr><tr><td>Profit Before Tax</td><td>£1,520</td><td>£1,597</td><td>£1,765</td><td>£1,937</td><td>£2,160</td><td>£8,978</td></tr><tr><td>Profit After Tax      </td><td>£1,231</td><td>£1,294</td><td>£1,429</td><td>£1,569</td><td>£1,750</td><td>£7,273</td></tr><tr><td>Change In Property Value</td><td>£1,200</td><td>£1,212</td><td>£3,672</td><td>£5,043</td><td>£5,901</td><td>£17,028</td></tr><tr><td>Net Return</td><td>£2,431</td><td>£2,506</td><td>£5,102</td><td>£6,612</td><td>£7,650</td><td>£24,301</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>66%</td></tr></tbody></table></div></div></template></turbo-stream>