<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>£10,260</td><td>£10,414</td><td>£10,674</td><td>£10,941</td><td>£11,269</td><td>£53,559</td></tr><tr><td>Total Expenses</td><td>£9,009</td><td>£9,070</td><td>£9,139</td><td>£9,210</td><td>£9,285</td><td>£45,714</td></tr><tr><td>Profit Before Tax</td><td>£1,251</td><td>£1,344</td><td>£1,535</td><td>£1,731</td><td>£1,984</td><td>£7,845</td></tr><tr><td>Profit After Tax      </td><td>£1,013</td><td>£1,088</td><td>£1,243</td><td>£1,402</td><td>£1,607</td><td>£6,354</td></tr><tr><td>Change In Property Value</td><td>£3,770</td><td>£3,864</td><td>£6,337</td><td>£9,062</td><td>£10,430</td><td>£33,464</td></tr><tr><td>Net Return</td><td>£4,783</td><td>£4,953</td><td>£7,581</td><td>£10,465</td><td>£12,037</td><td>£39,818</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>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>16%</td><td>23%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>