<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>£9,972</td><td>£10,122</td><td>£10,375</td><td>£10,634</td><td>£10,953</td><td>£52,055</td></tr><tr><td>Total Expenses</td><td>£8,153</td><td>£8,214</td><td>£8,282</td><td>£8,352</td><td>£8,427</td><td>£41,428</td></tr><tr><td>Profit Before Tax</td><td>£1,819</td><td>£1,908</td><td>£2,092</td><td>£2,282</td><td>£2,526</td><td>£10,628</td></tr><tr><td>Profit After Tax      </td><td>£1,473</td><td>£1,545</td><td>£1,695</td><td>£1,848</td><td>£2,046</td><td>£8,608</td></tr><tr><td>Change In Property Value</td><td>£3,899</td><td>£4,015</td><td>£7,583</td><td>£8,727</td><td>£9,250</td><td>£33,474</td></tr><tr><td>Net Return</td><td>£5,372</td><td>£5,561</td><td>£9,277</td><td>£10,575</td><td>£11,297</td><td>£42,082</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>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>