<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>£8,928</td><td>£9,062</td><td>£9,288</td><td>£9,521</td><td>£9,806</td><td>£46,605</td></tr><tr><td>Total Expenses</td><td>£7,455</td><td>£7,515</td><td>£7,580</td><td>£7,648</td><td>£7,719</td><td>£37,917</td></tr><tr><td>Profit Before Tax</td><td>£1,473</td><td>£1,547</td><td>£1,708</td><td>£1,873</td><td>£2,088</td><td>£8,688</td></tr><tr><td>Profit After Tax      </td><td>£1,193</td><td>£1,253</td><td>£1,384</td><td>£1,517</td><td>£1,691</td><td>£7,038</td></tr><tr><td>Change In Property Value</td><td>£1,150</td><td>£1,162</td><td>£3,519</td><td>£4,833</td><td>£5,655</td><td>£16,319</td></tr><tr><td>Net Return</td><td>£2,343</td><td>£2,415</td><td>£4,903</td><td>£6,350</td><td>£7,346</td><td>£23,357</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</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>