<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>£9,708</td><td>£9,854</td><td>£10,100</td><td>£10,352</td><td>£10,663</td><td>£50,677</td></tr><tr><td>Total Expenses</td><td>£8,129</td><td>£8,189</td><td>£8,257</td><td>£8,326</td><td>£8,400</td><td>£41,300</td></tr><tr><td>Profit Before Tax</td><td>£1,579</td><td>£1,665</td><td>£1,843</td><td>£2,027</td><td>£2,263</td><td>£9,377</td></tr><tr><td>Profit After Tax      </td><td>£1,279</td><td>£1,348</td><td>£1,493</td><td>£1,642</td><td>£1,833</td><td>£7,596</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£7,385</td><td>£25,080</td></tr><tr><td>Net Return</td><td>£3,879</td><td>£4,000</td><td>£6,903</td><td>£8,675</td><td>£9,218</td><td>£32,676</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>82%</td></tr></tbody></table></div></div></template></turbo-stream>