<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>£9,924</td><td>£10,073</td><td>£10,325</td><td>£10,583</td><td>£10,900</td><td>£51,805</td></tr><tr><td>Total Expenses</td><td>£8,455</td><td>£8,527</td><td>£8,606</td><td>£8,687</td><td>£8,772</td><td>£43,047</td></tr><tr><td>Profit Before Tax</td><td>£1,469</td><td>£1,546</td><td>£1,718</td><td>£1,896</td><td>£2,128</td><td>£8,758</td></tr><tr><td>Profit After Tax      </td><td>£1,190</td><td>£1,252</td><td>£1,392</td><td>£1,536</td><td>£1,724</td><td>£7,094</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£7,294</td><td>£8,394</td><td>£8,898</td><td>£32,199</td></tr><tr><td>Net Return</td><td>£4,940</td><td>£5,114</td><td>£8,686</td><td>£9,930</td><td>£10,622</td><td>£39,292</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>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>