<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>£9,132</td><td>£9,269</td><td>£9,501</td><td>£9,738</td><td>£10,030</td><td>£47,670</td></tr><tr><td>Total Expenses</td><td>£7,676</td><td>£7,736</td><td>£7,802</td><td>£7,870</td><td>£7,942</td><td>£39,025</td></tr><tr><td>Profit Before Tax</td><td>£1,456</td><td>£1,533</td><td>£1,699</td><td>£1,869</td><td>£2,089</td><td>£8,645</td></tr><tr><td>Profit After Tax      </td><td>£1,179</td><td>£1,242</td><td>£1,376</td><td>£1,514</td><td>£1,692</td><td>£7,002</td></tr><tr><td>Change In Property Value</td><td>£3,602</td><td>£3,710</td><td>£7,005</td><td>£8,062</td><td>£8,546</td><td>£30,924</td></tr><tr><td>Net Return</td><td>£4,781</td><td>£4,951</td><td>£8,381</td><td>£9,576</td><td>£10,238</td><td>£37,926</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>