<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>£10,092</td><td>£10,243</td><td>£10,499</td><td>£10,762</td><td>£11,085</td><td>£52,682</td></tr><tr><td>Total Expenses</td><td>£8,849</td><td>£8,876</td><td>£8,912</td><td>£8,949</td><td>£8,992</td><td>£44,578</td></tr><tr><td>Profit Before Tax</td><td>£1,243</td><td>£1,368</td><td>£1,587</td><td>£1,813</td><td>£2,093</td><td>£8,103</td></tr><tr><td>Profit After Tax      </td><td>£1,007</td><td>£1,108</td><td>£1,286</td><td>£1,468</td><td>£1,695</td><td>£6,564</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£7,775</td><td>£11,118</td><td>£12,795</td><td>£41,053</td></tr><tr><td>Net Return</td><td>£5,632</td><td>£5,848</td><td>£9,060</td><td>£12,586</td><td>£14,490</td><td>£47,617</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>16%</td><td>22%</td><td>26%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>