<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>£8,088</td><td>£8,250</td><td>£8,456</td><td>£8,667</td><td>£8,884</td><td>£42,345</td></tr><tr><td>Total Expenses</td><td>£5,971</td><td>£5,998</td><td>£6,030</td><td>£6,062</td><td>£6,094</td><td>£30,154</td></tr><tr><td>Profit Before Tax</td><td>£2,117</td><td>£2,251</td><td>£2,426</td><td>£2,606</td><td>£2,790</td><td>£12,191</td></tr><tr><td>Profit After Tax      </td><td>£1,715</td><td>£1,824</td><td>£1,965</td><td>£2,111</td><td>£2,260</td><td>£9,875</td></tr><tr><td>Change In Property Value</td><td>£2,350</td><td>£2,397</td><td>£4,890</td><td>£6,357</td><td>£7,342</td><td>£23,336</td></tr><tr><td>Net Return</td><td>£4,065</td><td>£4,221</td><td>£6,855</td><td>£8,467</td><td>£9,602</td><td>£33,210</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>12%</td><td>15%</td><td>17%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>