<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>£8,700</td><td>£8,874</td><td>£9,096</td><td>£9,323</td><td>£9,556</td><td>£45,549</td></tr><tr><td>Total Expenses</td><td>£7,631</td><td>£7,694</td><td>£7,760</td><td>£7,826</td><td>£7,892</td><td>£38,803</td></tr><tr><td>Profit Before Tax</td><td>£1,069</td><td>£1,180</td><td>£1,336</td><td>£1,497</td><td>£1,664</td><td>£6,746</td></tr><tr><td>Profit After Tax      </td><td>£866</td><td>£955</td><td>£1,082</td><td>£1,213</td><td>£1,348</td><td>£5,464</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,448</td><td>£4,994</td><td>£6,492</td><td>£7,498</td><td>£23,832</td></tr><tr><td>Net Return</td><td>£3,266</td><td>£3,403</td><td>£6,076</td><td>£7,705</td><td>£8,846</td><td>£29,297</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>