<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>£10,020</td><td>£10,170</td><td>£10,425</td><td>£10,685</td><td>£11,006</td><td>£52,306</td></tr><tr><td>Total Expenses</td><td>£8,318</td><td>£8,379</td><td>£8,448</td><td>£8,518</td><td>£8,593</td><td>£42,256</td></tr><tr><td>Profit Before Tax</td><td>£1,702</td><td>£1,791</td><td>£1,977</td><td>£2,167</td><td>£2,413</td><td>£10,050</td></tr><tr><td>Profit After Tax      </td><td>£1,378</td><td>£1,451</td><td>£1,601</td><td>£1,756</td><td>£1,955</td><td>£8,140</td></tr><tr><td>Change In Property Value</td><td>£4,020</td><td>£4,141</td><td>£7,819</td><td>£8,999</td><td>£9,539</td><td>£34,517</td></tr><tr><td>Net Return</td><td>£5,398</td><td>£5,591</td><td>£9,420</td><td>£10,754</td><td>£11,493</td><td>£42,657</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>