<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>£10,056</td><td>£10,207</td><td>£10,462</td><td>£10,724</td><td>£11,045</td><td>£52,494</td></tr><tr><td>Total Expenses</td><td>£8,558</td><td>£8,619</td><td>£8,688</td><td>£8,758</td><td>£8,833</td><td>£43,455</td></tr><tr><td>Profit Before Tax</td><td>£1,498</td><td>£1,588</td><td>£1,774</td><td>£1,966</td><td>£2,213</td><td>£9,038</td></tr><tr><td>Profit After Tax      </td><td>£1,213</td><td>£1,286</td><td>£1,437</td><td>£1,592</td><td>£1,792</td><td>£7,321</td></tr><tr><td>Change In Property Value</td><td>£4,199</td><td>£4,324</td><td>£8,166</td><td>£9,398</td><td>£9,962</td><td>£36,050</td></tr><tr><td>Net Return</td><td>£5,412</td><td>£5,610</td><td>£9,603</td><td>£10,991</td><td>£11,755</td><td>£43,371</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>