<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>£10,188</td><td>£10,341</td><td>£10,599</td><td>£10,864</td><td>£11,190</td><td>£53,183</td></tr><tr><td>Total Expenses</td><td>£8,573</td><td>£8,635</td><td>£8,703</td><td>£8,774</td><td>£8,849</td><td>£43,534</td></tr><tr><td>Profit Before Tax</td><td>£1,615</td><td>£1,706</td><td>£1,896</td><td>£2,091</td><td>£2,341</td><td>£9,649</td></tr><tr><td>Profit After Tax      </td><td>£1,308</td><td>£1,382</td><td>£1,536</td><td>£1,693</td><td>£1,896</td><td>£7,815</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,588</td><td>£6,619</td><td>£8,454</td><td>£9,730</td><td>£31,890</td></tr><tr><td>Net Return</td><td>£4,808</td><td>£4,970</td><td>£8,155</td><td>£10,147</td><td>£11,626</td><td>£39,705</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>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>