<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>£8,112</td><td>£8,274</td><td>£8,481</td><td>£8,693</td><td>£8,910</td><td>£42,471</td></tr><tr><td>Total Expenses</td><td>£6,864</td><td>£6,891</td><td>£6,923</td><td>£6,955</td><td>£6,987</td><td>£34,620</td></tr><tr><td>Profit Before Tax</td><td>£1,248</td><td>£1,383</td><td>£1,558</td><td>£1,738</td><td>£1,923</td><td>£7,850</td></tr><tr><td>Profit After Tax      </td><td>£1,011</td><td>£1,120</td><td>£1,262</td><td>£1,408</td><td>£1,558</td><td>£6,359</td></tr><tr><td>Change In Property Value</td><td>£2,799</td><td>£2,855</td><td>£5,824</td><td>£7,571</td><td>£8,745</td><td>£27,795</td></tr><tr><td>Net Return</td><td>£3,810</td><td>£3,975</td><td>£7,086</td><td>£8,979</td><td>£10,303</td><td>£34,153</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>10%</td><td>13%</td><td>15%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>