<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>£9,372</td><td>£9,513</td><td>£9,750</td><td>£9,994</td><td>£10,294</td><td>£48,923</td></tr><tr><td>Total Expenses</td><td>£7,619</td><td>£7,679</td><td>£7,746</td><td>£7,814</td><td>£7,887</td><td>£38,744</td></tr><tr><td>Profit Before Tax</td><td>£1,753</td><td>£1,834</td><td>£2,005</td><td>£2,180</td><td>£2,407</td><td>£10,179</td></tr><tr><td>Profit After Tax      </td><td>£1,420</td><td>£1,485</td><td>£1,624</td><td>£1,766</td><td>£1,950</td><td>£8,245</td></tr><tr><td>Change In Property Value</td><td>£3,540</td><td>£3,646</td><td>£6,885</td><td>£7,924</td><td>£8,400</td><td>£30,395</td></tr><tr><td>Net Return</td><td>£4,960</td><td>£5,131</td><td>£8,509</td><td>£9,690</td><td>£10,350</td><td>£38,641</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>