<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>£9,840</td><td>£10,037</td><td>£10,288</td><td>£10,545</td><td>£10,809</td><td>£51,518</td></tr><tr><td>Total Expenses</td><td>£7,991</td><td>£8,022</td><td>£8,058</td><td>£8,094</td><td>£8,131</td><td>£40,296</td></tr><tr><td>Profit Before Tax</td><td>£1,849</td><td>£2,015</td><td>£2,230</td><td>£2,451</td><td>£2,677</td><td>£11,222</td></tr><tr><td>Profit After Tax      </td><td>£1,498</td><td>£1,632</td><td>£1,806</td><td>£1,985</td><td>£2,168</td><td>£9,090</td></tr><tr><td>Change In Property Value</td><td>£4,920</td><td>£5,068</td><td>£8,699</td><td>£10,961</td><td>£11,619</td><td>£41,267</td></tr><tr><td>Net Return</td><td>£6,418</td><td>£6,700</td><td>£10,506</td><td>£12,946</td><td>£13,787</td><td>£50,357</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>19%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>