<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>£10,500</td><td>£10,657</td><td>£10,924</td><td>£11,197</td><td>£11,533</td><td>£54,811</td></tr><tr><td>Total Expenses</td><td>£8,605</td><td>£8,666</td><td>£8,736</td><td>£8,807</td><td>£8,883</td><td>£43,697</td></tr><tr><td>Profit Before Tax</td><td>£1,896</td><td>£1,991</td><td>£2,188</td><td>£2,390</td><td>£2,650</td><td>£11,115</td></tr><tr><td>Profit After Tax      </td><td>£1,535</td><td>£1,613</td><td>£1,772</td><td>£1,936</td><td>£2,146</td><td>£9,003</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£5,735</td><td>£5,939</td><td>£9,941</td><td>£11,338</td><td>£12,112</td><td>£45,065</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>21%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>