<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>£7,800</td><td>£7,956</td><td>£8,155</td><td>£8,359</td><td>£8,568</td><td>£40,837</td></tr><tr><td>Total Expenses</td><td>£6,438</td><td>£6,465</td><td>£6,495</td><td>£6,527</td><td>£6,558</td><td>£32,482</td></tr><tr><td>Profit Before Tax</td><td>£1,362</td><td>£1,491</td><td>£1,660</td><td>£1,832</td><td>£2,010</td><td>£8,355</td></tr><tr><td>Profit After Tax      </td><td>£1,104</td><td>£1,208</td><td>£1,344</td><td>£1,484</td><td>£1,628</td><td>£6,768</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£6,896</td><td>£8,688</td><td>£9,210</td><td>£32,710</td></tr><tr><td>Net Return</td><td>£5,003</td><td>£5,225</td><td>£8,240</td><td>£10,172</td><td>£10,837</td><td>£39,478</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>