<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>£9,360</td><td>£9,500</td><td>£9,738</td><td>£9,981</td><td>£10,281</td><td>£48,860</td></tr><tr><td>Total Expenses</td><td>£8,034</td><td>£8,092</td><td>£8,158</td><td>£8,225</td><td>£8,296</td><td>£40,805</td></tr><tr><td>Profit Before Tax</td><td>£1,326</td><td>£1,408</td><td>£1,580</td><td>£1,757</td><td>£1,985</td><td>£8,056</td></tr><tr><td>Profit After Tax      </td><td>£1,074</td><td>£1,140</td><td>£1,280</td><td>£1,423</td><td>£1,608</td><td>£6,525</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,487</td></tr><tr><td>Net Return</td><td>£4,974</td><td>£5,157</td><td>£8,865</td><td>£10,153</td><td>£10,862</td><td>£40,012</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>