<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>£7,308</td><td>£7,454</td><td>£7,641</td><td>£7,832</td><td>£8,027</td><td>£38,262</td></tr><tr><td>Total Expenses</td><td>£5,706</td><td>£5,767</td><td>£5,829</td><td>£5,892</td><td>£5,954</td><td>£29,148</td></tr><tr><td>Profit Before Tax</td><td>£1,602</td><td>£1,687</td><td>£1,812</td><td>£1,940</td><td>£2,073</td><td>£9,114</td></tr><tr><td>Profit After Tax      </td><td>£1,297</td><td>£1,367</td><td>£1,468</td><td>£1,571</td><td>£1,680</td><td>£7,382</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,530</td><td>£3,121</td><td>£4,058</td><td>£4,686</td><td>£14,895</td></tr><tr><td>Net Return</td><td>£2,797</td><td>£2,897</td><td>£4,589</td><td>£5,629</td><td>£6,366</td><td>£22,278</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>