<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>£7,740</td><td>£7,895</td><td>£8,092</td><td>£8,294</td><td>£8,502</td><td>£40,523</td></tr><tr><td>Total Expenses</td><td>£6,392</td><td>£6,419</td><td>£6,450</td><td>£6,481</td><td>£6,512</td><td>£32,254</td></tr><tr><td>Profit Before Tax</td><td>£1,348</td><td>£1,476</td><td>£1,643</td><td>£1,814</td><td>£1,990</td><td>£8,270</td></tr><tr><td>Profit After Tax      </td><td>£1,092</td><td>£1,195</td><td>£1,331</td><td>£1,469</td><td>£1,612</td><td>£6,699</td></tr><tr><td>Change In Property Value</td><td>£3,870</td><td>£3,986</td><td>£6,843</td><td>£8,622</td><td>£9,139</td><td>£32,460</td></tr><tr><td>Net Return</td><td>£4,962</td><td>£5,181</td><td>£8,173</td><td>£10,091</td><td>£10,751</td><td>£39,159</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</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>