<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>£9,564</td><td>£9,707</td><td>£9,950</td><td>£10,199</td><td>£10,505</td><td>£49,925</td></tr><tr><td>Total Expenses</td><td>£8,033</td><td>£8,093</td><td>£8,160</td><td>£8,229</td><td>£8,302</td><td>£40,818</td></tr><tr><td>Profit Before Tax</td><td>£1,531</td><td>£1,614</td><td>£1,790</td><td>£1,970</td><td>£2,202</td><td>£9,107</td></tr><tr><td>Profit After Tax      </td><td>£1,240</td><td>£1,308</td><td>£1,450</td><td>£1,596</td><td>£1,784</td><td>£7,377</td></tr><tr><td>Change In Property Value</td><td>£3,839</td><td>£3,954</td><td>£7,466</td><td>£8,592</td><td>£9,108</td><td>£32,958</td></tr><tr><td>Net Return</td><td>£5,079</td><td>£5,261</td><td>£8,916</td><td>£10,188</td><td>£10,892</td><td>£40,336</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>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>