<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>£9,576</td><td>£9,720</td><td>£9,963</td><td>£10,212</td><td>£10,518</td><td>£49,988</td></tr><tr><td>Total Expenses</td><td>£7,955</td><td>£8,015</td><td>£8,082</td><td>£8,151</td><td>£8,224</td><td>£40,427</td></tr><tr><td>Profit Before Tax</td><td>£1,621</td><td>£1,705</td><td>£1,880</td><td>£2,061</td><td>£2,294</td><td>£9,561</td></tr><tr><td>Profit After Tax      </td><td>£1,313</td><td>£1,381</td><td>£1,523</td><td>£1,669</td><td>£1,858</td><td>£7,744</td></tr><tr><td>Change In Property Value</td><td>£3,779</td><td>£3,892</td><td>£7,349</td><td>£8,458</td><td>£8,966</td><td>£32,443</td></tr><tr><td>Net Return</td><td>£5,092</td><td>£5,273</td><td>£8,872</td><td>£10,127</td><td>£10,824</td><td>£40,187</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>