<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>£8,700</td><td>£8,874</td><td>£9,096</td><td>£9,323</td><td>£9,556</td><td>£45,549</td></tr><tr><td>Total Expenses</td><td>£7,123</td><td>£7,152</td><td>£7,185</td><td>£7,218</td><td>£7,252</td><td>£35,929</td></tr><tr><td>Profit Before Tax</td><td>£1,577</td><td>£1,722</td><td>£1,911</td><td>£2,105</td><td>£2,304</td><td>£9,620</td></tr><tr><td>Profit After Tax      </td><td>£1,278</td><td>£1,395</td><td>£1,548</td><td>£1,705</td><td>£1,866</td><td>£7,792</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,480</td><td>£7,691</td><td>£9,691</td><td>£10,272</td><td>£36,485</td></tr><tr><td>Net Return</td><td>£5,627</td><td>£5,876</td><td>£9,239</td><td>£11,396</td><td>£12,139</td><td>£44,277</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>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>