<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>£10,092</td><td>£10,243</td><td>£10,499</td><td>£10,762</td><td>£11,085</td><td>£52,682</td></tr><tr><td>Total Expenses</td><td>£8,153</td><td>£8,214</td><td>£8,282</td><td>£8,352</td><td>£8,426</td><td>£41,427</td></tr><tr><td>Profit Before Tax</td><td>£1,939</td><td>£2,030</td><td>£2,217</td><td>£2,410</td><td>£2,658</td><td>£11,255</td></tr><tr><td>Profit After Tax      </td><td>£1,571</td><td>£1,644</td><td>£1,796</td><td>£1,952</td><td>£2,153</td><td>£9,116</td></tr><tr><td>Change In Property Value</td><td>£1,300</td><td>£1,313</td><td>£3,978</td><td>£5,464</td><td>£6,392</td><td>£18,448</td></tr><tr><td>Net Return</td><td>£2,871</td><td>£2,957</td><td>£5,775</td><td>£7,416</td><td>£8,546</td><td>£27,564</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>19%</td><td>21%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>