<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>£9,516</td><td>£9,659</td><td>£9,900</td><td>£10,148</td><td>£10,452</td><td>£49,675</td></tr><tr><td>Total Expenses</td><td>£7,913</td><td>£7,973</td><td>£8,040</td><td>£8,109</td><td>£8,182</td><td>£40,218</td></tr><tr><td>Profit Before Tax</td><td>£1,603</td><td>£1,686</td><td>£1,860</td><td>£2,039</td><td>£2,270</td><td>£9,457</td></tr><tr><td>Profit After Tax      </td><td>£1,298</td><td>£1,365</td><td>£1,506</td><td>£1,651</td><td>£1,839</td><td>£7,660</td></tr><tr><td>Change In Property Value</td><td>£3,752</td><td>£3,864</td><td>£7,297</td><td>£8,398</td><td>£8,902</td><td>£32,211</td></tr><tr><td>Net Return</td><td>£5,050</td><td>£5,229</td><td>£8,803</td><td>£10,049</td><td>£10,740</td><td>£39,872</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>