<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>£8,628</td><td>£8,757</td><td>£8,976</td><td>£9,201</td><td>£9,477</td><td>£45,039</td></tr><tr><td>Total Expenses</td><td>£7,624</td><td>£7,683</td><td>£7,748</td><td>£7,814</td><td>£7,884</td><td>£38,752</td></tr><tr><td>Profit Before Tax</td><td>£1,004</td><td>£1,075</td><td>£1,229</td><td>£1,387</td><td>£1,593</td><td>£6,287</td></tr><tr><td>Profit After Tax      </td><td>£813</td><td>£870</td><td>£995</td><td>£1,123</td><td>£1,290</td><td>£5,093</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,708</td><td>£7,002</td><td>£8,059</td><td>£8,542</td><td>£30,911</td></tr><tr><td>Net Return</td><td>£4,413</td><td>£4,578</td><td>£7,997</td><td>£9,182</td><td>£9,832</td><td>£36,003</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>