<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>£10,356</td><td>£10,511</td><td>£10,774</td><td>£11,043</td><td>£11,375</td><td>£54,060</td></tr><tr><td>Total Expenses</td><td>£8,390</td><td>£8,451</td><td>£8,521</td><td>£8,591</td><td>£8,667</td><td>£42,620</td></tr><tr><td>Profit Before Tax</td><td>£1,966</td><td>£2,060</td><td>£2,254</td><td>£2,452</td><td>£2,708</td><td>£11,440</td></tr><tr><td>Profit After Tax      </td><td>£1,593</td><td>£1,669</td><td>£1,825</td><td>£1,986</td><td>£2,193</td><td>£9,266</td></tr><tr><td>Change In Property Value</td><td>£4,049</td><td>£4,170</td><td>£7,874</td><td>£9,063</td><td>£9,606</td><td>£34,762</td></tr><tr><td>Net Return</td><td>£5,641</td><td>£5,839</td><td>£9,700</td><td>£11,049</td><td>£11,800</td><td>£44,028</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>22%</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>