<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>£9,120</td><td>£9,257</td><td>£9,488</td><td>£9,725</td><td>£10,017</td><td>£47,608</td></tr><tr><td>Total Expenses</td><td>£7,669</td><td>£7,729</td><td>£7,795</td><td>£7,862</td><td>£7,934</td><td>£38,989</td></tr><tr><td>Profit Before Tax</td><td>£1,451</td><td>£1,528</td><td>£1,693</td><td>£1,863</td><td>£2,083</td><td>£8,618</td></tr><tr><td>Profit After Tax      </td><td>£1,175</td><td>£1,238</td><td>£1,372</td><td>£1,509</td><td>£1,687</td><td>£6,981</td></tr><tr><td>Change In Property Value</td><td>£3,597</td><td>£3,705</td><td>£6,996</td><td>£8,052</td><td>£8,535</td><td>£30,885</td></tr><tr><td>Net Return</td><td>£4,772</td><td>£4,943</td><td>£8,368</td><td>£9,561</td><td>£10,222</td><td>£37,866</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>