<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>£9,372</td><td>£9,513</td><td>£9,750</td><td>£9,994</td><td>£10,294</td><td>£48,923</td></tr><tr><td>Total Expenses</td><td>£7,895</td><td>£7,955</td><td>£8,021</td><td>£8,090</td><td>£8,162</td><td>£40,123</td></tr><tr><td>Profit Before Tax</td><td>£1,477</td><td>£1,558</td><td>£1,729</td><td>£1,905</td><td>£2,132</td><td>£8,801</td></tr><tr><td>Profit After Tax      </td><td>£1,197</td><td>£1,262</td><td>£1,400</td><td>£1,543</td><td>£1,727</td><td>£7,128</td></tr><tr><td>Change In Property Value</td><td>£3,749</td><td>£3,861</td><td>£7,291</td><td>£8,391</td><td>£8,894</td><td>£32,186</td></tr><tr><td>Net Return</td><td>£4,945</td><td>£5,123</td><td>£8,691</td><td>£9,934</td><td>£10,621</td><td>£39,314</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>19%</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>