<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>£9,336</td><td>£9,476</td><td>£9,713</td><td>£9,956</td><td>£10,254</td><td>£48,735</td></tr><tr><td>Total Expenses</td><td>£7,893</td><td>£7,953</td><td>£8,020</td><td>£8,088</td><td>£8,160</td><td>£40,114</td></tr><tr><td>Profit Before Tax</td><td>£1,443</td><td>£1,523</td><td>£1,693</td><td>£1,868</td><td>£2,094</td><td>£8,622</td></tr><tr><td>Profit After Tax      </td><td>£1,169</td><td>£1,234</td><td>£1,372</td><td>£1,513</td><td>£1,696</td><td>£6,983</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,550</td><td>£5,202</td><td>£6,763</td><td>£7,101</td><td>£24,115</td></tr><tr><td>Net Return</td><td>£3,669</td><td>£3,784</td><td>£6,574</td><td>£8,276</td><td>£8,797</td><td>£31,099</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>