<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>£9,348</td><td>£9,488</td><td>£9,725</td><td>£9,969</td><td>£10,268</td><td>£48,798</td></tr><tr><td>Total Expenses</td><td>£7,894</td><td>£7,954</td><td>£8,021</td><td>£8,089</td><td>£8,162</td><td>£40,120</td></tr><tr><td>Profit Before Tax</td><td>£1,454</td><td>£1,534</td><td>£1,705</td><td>£1,880</td><td>£2,106</td><td>£8,678</td></tr><tr><td>Profit After Tax      </td><td>£1,178</td><td>£1,243</td><td>£1,381</td><td>£1,522</td><td>£1,706</td><td>£7,029</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,863</td><td>£7,294</td><td>£8,394</td><td>£8,898</td><td>£32,199</td></tr><tr><td>Net Return</td><td>£4,928</td><td>£5,105</td><td>£8,674</td><td>£9,917</td><td>£10,604</td><td>£39,228</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>