<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>£9,924</td><td>£10,073</td><td>£10,325</td><td>£10,583</td><td>£10,900</td><td>£51,805</td></tr><tr><td>Total Expenses</td><td>£8,262</td><td>£8,323</td><td>£8,391</td><td>£8,461</td><td>£8,535</td><td>£41,973</td></tr><tr><td>Profit Before Tax</td><td>£1,662</td><td>£1,750</td><td>£1,933</td><td>£2,122</td><td>£2,365</td><td>£9,832</td></tr><tr><td>Profit After Tax      </td><td>£1,346</td><td>£1,417</td><td>£1,566</td><td>£1,719</td><td>£1,916</td><td>£7,964</td></tr><tr><td>Change In Property Value</td><td>£3,985</td><td>£4,104</td><td>£7,750</td><td>£8,920</td><td>£9,455</td><td>£34,214</td></tr><tr><td>Net Return</td><td>£5,331</td><td>£5,522</td><td>£9,316</td><td>£10,639</td><td>£11,371</td><td>£42,178</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>103%</td></tr></tbody></table></div></div></template></turbo-stream>