<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>£9,456</td><td>£9,598</td><td>£9,838</td><td>£10,084</td><td>£10,386</td><td>£49,362</td></tr><tr><td>Total Expenses</td><td>£7,667</td><td>£7,727</td><td>£7,794</td><td>£7,863</td><td>£7,935</td><td>£38,986</td></tr><tr><td>Profit Before Tax</td><td>£1,789</td><td>£1,871</td><td>£2,044</td><td>£2,221</td><td>£2,451</td><td>£10,376</td></tr><tr><td>Profit After Tax      </td><td>£1,449</td><td>£1,515</td><td>£1,655</td><td>£1,799</td><td>£1,985</td><td>£8,404</td></tr><tr><td>Change In Property Value</td><td>£3,570</td><td>£3,677</td><td>£6,944</td><td>£7,991</td><td>£8,471</td><td>£30,653</td></tr><tr><td>Net Return</td><td>£5,019</td><td>£5,192</td><td>£8,599</td><td>£9,791</td><td>£10,456</td><td>£39,057</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>23%</td><td>27%</td><td>28%</td><td>106%</td></tr></tbody></table></div></div></template></turbo-stream>