<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>£10,680</td><td>£10,840</td><td>£11,111</td><td>£11,389</td><td>£11,731</td><td>£55,751</td></tr><tr><td>Total Expenses</td><td>£8,740</td><td>£8,802</td><td>£8,872</td><td>£8,943</td><td>£9,020</td><td>£44,376</td></tr><tr><td>Profit Before Tax</td><td>£1,940</td><td>£2,039</td><td>£2,240</td><td>£2,446</td><td>£2,711</td><td>£11,375</td></tr><tr><td>Profit After Tax      </td><td>£1,572</td><td>£1,651</td><td>£1,814</td><td>£1,981</td><td>£2,196</td><td>£9,214</td></tr><tr><td>Change In Property Value</td><td>£4,289</td><td>£4,417</td><td>£8,341</td><td>£9,600</td><td>£10,176</td><td>£36,822</td></tr><tr><td>Net Return</td><td>£5,860</td><td>£6,068</td><td>£10,155</td><td>£11,581</td><td>£12,371</td><td>£46,036</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>