<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>£9,264</td><td>£9,403</td><td>£9,638</td><td>£9,879</td><td>£10,175</td><td>£48,359</td></tr><tr><td>Total Expenses</td><td>£7,846</td><td>£7,906</td><td>£7,972</td><td>£8,040</td><td>£8,113</td><td>£39,878</td></tr><tr><td>Profit Before Tax</td><td>£1,418</td><td>£1,497</td><td>£1,666</td><td>£1,839</td><td>£2,063</td><td>£8,482</td></tr><tr><td>Profit After Tax      </td><td>£1,148</td><td>£1,213</td><td>£1,349</td><td>£1,489</td><td>£1,671</td><td>£6,870</td></tr><tr><td>Change In Property Value</td><td>£3,720</td><td>£3,832</td><td>£7,235</td><td>£8,327</td><td>£8,827</td><td>£31,941</td></tr><tr><td>Net Return</td><td>£4,868</td><td>£5,044</td><td>£8,584</td><td>£9,816</td><td>£10,498</td><td>£38,811</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>