<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>£9,348</td><td>£9,488</td><td>£9,725</td><td>£9,969</td><td>£10,268</td><td>£48,798</td></tr><tr><td>Total Expenses</td><td>£8,093</td><td>£8,153</td><td>£8,219</td><td>£8,287</td><td>£8,360</td><td>£41,112</td></tr><tr><td>Profit Before Tax</td><td>£1,255</td><td>£1,336</td><td>£1,506</td><td>£1,681</td><td>£1,908</td><td>£7,686</td></tr><tr><td>Profit After Tax      </td><td>£1,017</td><td>£1,082</td><td>£1,220</td><td>£1,362</td><td>£1,545</td><td>£6,226</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,487</td></tr><tr><td>Net Return</td><td>£4,917</td><td>£5,099</td><td>£8,805</td><td>£10,092</td><td>£10,799</td><td>£39,712</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</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>