<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>£9,564</td><td>£9,707</td><td>£9,950</td><td>£10,199</td><td>£10,505</td><td>£49,925</td></tr><tr><td>Total Expenses</td><td>£8,029</td><td>£8,089</td><td>£8,156</td><td>£8,225</td><td>£8,298</td><td>£40,796</td></tr><tr><td>Profit Before Tax</td><td>£1,535</td><td>£1,618</td><td>£1,794</td><td>£1,974</td><td>£2,207</td><td>£9,129</td></tr><tr><td>Profit After Tax      </td><td>£1,244</td><td>£1,311</td><td>£1,453</td><td>£1,599</td><td>£1,788</td><td>£7,394</td></tr><tr><td>Change In Property Value</td><td>£2,560</td><td>£2,611</td><td>£5,327</td><td>£6,925</td><td>£7,271</td><td>£24,694</td></tr><tr><td>Net Return</td><td>£3,804</td><td>£3,922</td><td>£6,780</td><td>£8,524</td><td>£9,059</td><td>£32,088</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>10%</td><td>10%</td><td>17%</td><td>22%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>