<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>£9,144</td><td>£9,281</td><td>£9,513</td><td>£9,751</td><td>£10,044</td><td>£47,733</td></tr><tr><td>Total Expenses</td><td>£7,358</td><td>£7,418</td><td>£7,484</td><td>£7,552</td><td>£7,623</td><td>£37,435</td></tr><tr><td>Profit Before Tax</td><td>£1,786</td><td>£1,863</td><td>£2,029</td><td>£2,199</td><td>£2,420</td><td>£10,298</td></tr><tr><td>Profit After Tax      </td><td>£1,447</td><td>£1,509</td><td>£1,644</td><td>£1,782</td><td>£1,960</td><td>£8,342</td></tr><tr><td>Change In Property Value</td><td>£3,920</td><td>£4,057</td><td>£6,599</td><td>£7,595</td><td>£8,050</td><td>£30,221</td></tr><tr><td>Net Return</td><td>£5,367</td><td>£5,567</td><td>£8,242</td><td>£9,376</td><td>£10,011</td><td>£38,562</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>6%</td><td>24%</td></tr><tr><td>Total Net Return (%)</td><td>16%</td><td>16%</td><td>24%</td><td>27%</td><td>29%</td><td>111%</td></tr></tbody></table></div></div></template></turbo-stream>