<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>£8,544</td><td>£8,672</td><td>£8,889</td><td>£9,111</td><td>£9,385</td><td>£44,601</td></tr><tr><td>Total Expenses</td><td>£6,909</td><td>£6,933</td><td>£6,966</td><td>£6,999</td><td>£7,037</td><td>£34,843</td></tr><tr><td>Profit Before Tax</td><td>£1,635</td><td>£1,739</td><td>£1,923</td><td>£2,112</td><td>£2,348</td><td>£9,757</td></tr><tr><td>Profit After Tax      </td><td>£1,324</td><td>£1,409</td><td>£1,558</td><td>£1,711</td><td>£1,902</td><td>£7,904</td></tr><tr><td>Change In Property Value</td><td>£4,900</td><td>£5,072</td><td>£8,248</td><td>£9,493</td><td>£10,063</td><td>£37,776</td></tr><tr><td>Net Return</td><td>£6,224</td><td>£6,480</td><td>£9,806</td><td>£11,204</td><td>£11,964</td><td>£45,679</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>