<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>£10,260</td><td>£10,414</td><td>£10,674</td><td>£10,941</td><td>£11,269</td><td>£53,559</td></tr><tr><td>Total Expenses</td><td>£8,541</td><td>£8,602</td><td>£8,671</td><td>£8,742</td><td>£8,817</td><td>£43,373</td></tr><tr><td>Profit Before Tax</td><td>£1,719</td><td>£1,812</td><td>£2,003</td><td>£2,199</td><td>£2,452</td><td>£10,185</td></tr><tr><td>Profit After Tax      </td><td>£1,393</td><td>£1,467</td><td>£1,622</td><td>£1,781</td><td>£1,986</td><td>£8,250</td></tr><tr><td>Change In Property Value</td><td>£3,475</td><td>£3,562</td><td>£6,572</td><td>£8,393</td><td>£9,660</td><td>£31,662</td></tr><tr><td>Net Return</td><td>£4,868</td><td>£5,029</td><td>£8,194</td><td>£10,175</td><td>£11,646</td><td>£39,912</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>93%</td></tr></tbody></table></div></div></template></turbo-stream>