<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>£8,571</td><td>£8,633</td><td>£8,701</td><td>£8,772</td><td>£8,847</td><td>£43,524</td></tr><tr><td>Profit Before Tax</td><td>£1,617</td><td>£1,708</td><td>£1,898</td><td>£2,093</td><td>£2,343</td><td>£9,659</td></tr><tr><td>Profit After Tax      </td><td>£1,310</td><td>£1,384</td><td>£1,537</td><td>£1,695</td><td>£1,898</td><td>£7,823</td></tr><tr><td>Change In Property Value</td><td>£3,499</td><td>£3,586</td><td>£6,617</td><td>£8,451</td><td>£9,726</td><td>£31,879</td></tr><tr><td>Net Return</td><td>£4,808</td><td>£4,970</td><td>£8,154</td><td>£10,146</td><td>£11,624</td><td>£39,702</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>