<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>£10,740</td><td>£10,901</td><td>£11,174</td><td>£11,453</td><td>£11,797</td><td>£56,064</td></tr><tr><td>Total Expenses</td><td>£8,926</td><td>£8,988</td><td>£9,058</td><td>£9,130</td><td>£9,207</td><td>£45,310</td></tr><tr><td>Profit Before Tax</td><td>£1,814</td><td>£1,913</td><td>£2,115</td><td>£2,323</td><td>£2,589</td><td>£10,754</td></tr><tr><td>Profit After Tax      </td><td>£1,469</td><td>£1,549</td><td>£1,713</td><td>£1,881</td><td>£2,097</td><td>£8,711</td></tr><tr><td>Change In Property Value</td><td>£3,688</td><td>£3,780</td><td>£6,974</td><td>£8,907</td><td>£10,251</td><td>£33,598</td></tr><tr><td>Net Return</td><td>£5,157</td><td>£5,329</td><td>£8,687</td><td>£10,788</td><td>£12,348</td><td>£42,309</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>