<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>£9,315</td><td>£9,548</td><td>£9,786</td><td>£10,031</td><td>£47,811</td></tr><tr><td>Total Expenses</td><td>£6,571</td><td>£6,601</td><td>£6,635</td><td>£6,670</td><td>£6,705</td><td>£33,181</td></tr><tr><td>Profit Before Tax</td><td>£2,561</td><td>£2,714</td><td>£2,913</td><td>£3,117</td><td>£3,326</td><td>£14,630</td></tr><tr><td>Profit After Tax      </td><td>£2,074</td><td>£2,198</td><td>£2,359</td><td>£2,524</td><td>£2,694</td><td>£11,851</td></tr><tr><td>Change In Property Value</td><td>£2,600</td><td>£2,652</td><td>£5,410</td><td>£7,033</td><td>£8,123</td><td>£25,818</td></tr><tr><td>Net Return</td><td>£4,674</td><td>£4,850</td><td>£7,769</td><td>£9,558</td><td>£10,817</td><td>£37,669</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>19%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>12%</td><td>15%</td><td>17%</td><td>59%</td></tr></tbody></table></div></div></template></turbo-stream>