<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>£9,600</td><td>£9,744</td><td>£9,988</td><td>£10,237</td><td>£10,544</td><td>£50,113</td></tr><tr><td>Total Expenses</td><td>£7,562</td><td>£7,609</td><td>£7,665</td><td>£7,721</td><td>£7,783</td><td>£38,340</td></tr><tr><td>Profit Before Tax</td><td>£2,038</td><td>£2,135</td><td>£2,323</td><td>£2,516</td><td>£2,762</td><td>£11,773</td></tr><tr><td>Profit After Tax      </td><td>£1,651</td><td>£1,729</td><td>£1,882</td><td>£2,038</td><td>£2,237</td><td>£9,536</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,331</td><td>£6,146</td><td>£7,850</td><td>£9,035</td><td>£29,612</td></tr><tr><td>Net Return</td><td>£4,901</td><td>£5,060</td><td>£8,028</td><td>£9,888</td><td>£11,271</td><td>£39,148</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>20%</td><td>25%</td><td>28%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>