<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>£9,312</td><td>£9,498</td><td>£9,736</td><td>£9,979</td><td>£10,229</td><td>£48,754</td></tr><tr><td>Total Expenses</td><td>£7,692</td><td>£7,757</td><td>£7,824</td><td>£7,892</td><td>£7,959</td><td>£39,124</td></tr><tr><td>Profit Before Tax</td><td>£1,620</td><td>£1,741</td><td>£1,912</td><td>£2,087</td><td>£2,269</td><td>£9,630</td></tr><tr><td>Profit After Tax      </td><td>£1,312</td><td>£1,411</td><td>£1,549</td><td>£1,691</td><td>£1,838</td><td>£7,800</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,448</td><td>£4,994</td><td>£6,492</td><td>£7,498</td><td>£23,832</td></tr><tr><td>Net Return</td><td>£3,712</td><td>£3,859</td><td>£6,543</td><td>£8,183</td><td>£9,336</td><td>£31,633</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>11%</td><td>14%</td><td>16%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>