<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>£8,220</td><td>£8,343</td><td>£8,552</td><td>£8,766</td><td>£9,029</td><td>£42,910</td></tr><tr><td>Total Expenses</td><td>£7,184</td><td>£7,243</td><td>£7,306</td><td>£7,372</td><td>£7,441</td><td>£36,546</td></tr><tr><td>Profit Before Tax</td><td>£1,036</td><td>£1,101</td><td>£1,245</td><td>£1,394</td><td>£1,588</td><td>£6,364</td></tr><tr><td>Profit After Tax      </td><td>£839</td><td>£892</td><td>£1,009</td><td>£1,129</td><td>£1,286</td><td>£5,155</td></tr><tr><td>Change In Property Value</td><td>£3,299</td><td>£3,397</td><td>£6,416</td><td>£7,384</td><td>£7,827</td><td>£28,322</td></tr><tr><td>Net Return</td><td>£4,137</td><td>£4,289</td><td>£7,424</td><td>£8,513</td><td>£9,113</td><td>£33,477</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>