<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>£9,269</td><td>£9,501</td><td>£9,738</td><td>£10,030</td><td>£47,670</td></tr><tr><td>Total Expenses</td><td>£7,952</td><td>£8,012</td><td>£8,078</td><td>£8,145</td><td>£8,217</td><td>£40,404</td></tr><tr><td>Profit Before Tax</td><td>£1,180</td><td>£1,257</td><td>£1,423</td><td>£1,593</td><td>£1,813</td><td>£7,266</td></tr><tr><td>Profit After Tax      </td><td>£956</td><td>£1,018</td><td>£1,153</td><td>£1,290</td><td>£1,469</td><td>£5,886</td></tr><tr><td>Change In Property Value</td><td>£3,810</td><td>£3,924</td><td>£7,410</td><td>£8,529</td><td>£9,040</td><td>£32,714</td></tr><tr><td>Net Return</td><td>£4,766</td><td>£4,943</td><td>£8,563</td><td>£9,819</td><td>£10,509</td><td>£38,600</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>