<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>£8,352</td><td>£8,477</td><td>£8,689</td><td>£8,906</td><td>£9,174</td><td>£43,599</td></tr><tr><td>Total Expenses</td><td>£7,001</td><td>£7,060</td><td>£7,124</td><td>£7,189</td><td>£7,259</td><td>£35,633</td></tr><tr><td>Profit Before Tax</td><td>£1,351</td><td>£1,418</td><td>£1,565</td><td>£1,717</td><td>£1,915</td><td>£7,966</td></tr><tr><td>Profit After Tax      </td><td>£1,094</td><td>£1,148</td><td>£1,268</td><td>£1,391</td><td>£1,551</td><td>£6,453</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,245</td><td>£6,127</td><td>£7,051</td><td>£7,474</td><td>£27,047</td></tr><tr><td>Net Return</td><td>£4,244</td><td>£4,393</td><td>£7,395</td><td>£8,442</td><td>£9,025</td><td>£33,499</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>