<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>£9,528</td><td>£9,671</td><td>£9,913</td><td>£10,161</td><td>£10,465</td><td>£49,737</td></tr><tr><td>Total Expenses</td><td>£7,964</td><td>£8,030</td><td>£8,102</td><td>£8,176</td><td>£8,255</td><td>£40,527</td></tr><tr><td>Profit Before Tax</td><td>£1,564</td><td>£1,641</td><td>£1,810</td><td>£1,984</td><td>£2,210</td><td>£9,210</td></tr><tr><td>Profit After Tax      </td><td>£1,267</td><td>£1,329</td><td>£1,466</td><td>£1,607</td><td>£1,790</td><td>£7,460</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,708</td><td>£7,002</td><td>£8,059</td><td>£8,542</td><td>£30,911</td></tr><tr><td>Net Return</td><td>£4,867</td><td>£5,037</td><td>£8,468</td><td>£9,666</td><td>£10,333</td><td>£38,371</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>