<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>£9,732</td><td>£9,878</td><td>£10,125</td><td>£10,378</td><td>£10,689</td><td>£50,802</td></tr><tr><td>Total Expenses</td><td>£8,488</td><td>£8,549</td><td>£8,616</td><td>£8,685</td><td>£8,759</td><td>£43,098</td></tr><tr><td>Profit Before Tax</td><td>£1,244</td><td>£1,329</td><td>£1,509</td><td>£1,693</td><td>£1,930</td><td>£7,705</td></tr><tr><td>Profit After Tax      </td><td>£1,008</td><td>£1,077</td><td>£1,222</td><td>£1,371</td><td>£1,563</td><td>£6,241</td></tr><tr><td>Change In Property Value</td><td>£3,475</td><td>£3,562</td><td>£6,572</td><td>£8,393</td><td>£9,660</td><td>£31,662</td></tr><tr><td>Net Return</td><td>£4,483</td><td>£4,639</td><td>£7,794</td><td>£9,764</td><td>£11,224</td><td>£37,903</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>