<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>£10,500</td><td>£10,710</td><td>£10,978</td><td>£11,252</td><td>£11,533</td><td>£54,973</td></tr><tr><td>Total Expenses</td><td>£8,981</td><td>£9,048</td><td>£9,118</td><td>£9,189</td><td>£9,260</td><td>£45,598</td></tr><tr><td>Profit Before Tax</td><td>£1,519</td><td>£1,662</td><td>£1,860</td><td>£2,063</td><td>£2,273</td><td>£9,376</td></tr><tr><td>Profit After Tax      </td><td>£1,230</td><td>£1,346</td><td>£1,506</td><td>£1,671</td><td>£1,841</td><td>£7,594</td></tr><tr><td>Change In Property Value</td><td>£4,485</td><td>£4,620</td><td>£7,930</td><td>£9,992</td><td>£10,592</td><td>£37,618</td></tr><tr><td>Net Return</td><td>£5,715</td><td>£5,965</td><td>£9,437</td><td>£11,663</td><td>£12,433</td><td>£45,213</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>