<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>£10,068</td><td>£10,219</td><td>£10,474</td><td>£10,736</td><td>£11,058</td><td>£52,556</td></tr><tr><td>Total Expenses</td><td>£8,563</td><td>£8,624</td><td>£8,693</td><td>£8,763</td><td>£8,838</td><td>£43,481</td></tr><tr><td>Profit Before Tax</td><td>£1,505</td><td>£1,595</td><td>£1,782</td><td>£1,973</td><td>£2,221</td><td>£9,075</td></tr><tr><td>Profit After Tax      </td><td>£1,219</td><td>£1,292</td><td>£1,443</td><td>£1,598</td><td>£1,799</td><td>£7,351</td></tr><tr><td>Change In Property Value</td><td>£4,202</td><td>£4,328</td><td>£8,172</td><td>£9,405</td><td>£9,969</td><td>£36,075</td></tr><tr><td>Net Return</td><td>£5,420</td><td>£5,619</td><td>£9,615</td><td>£11,004</td><td>£11,768</td><td>£43,426</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>22%</td><td>26%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>