<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>£11,040</td><td>£11,206</td><td>£11,486</td><td>£11,773</td><td>£12,126</td><td>£57,630</td></tr><tr><td>Total Expenses</td><td>£9,452</td><td>£9,515</td><td>£9,586</td><td>£9,658</td><td>£9,736</td><td>£47,946</td></tr><tr><td>Profit Before Tax</td><td>£1,588</td><td>£1,691</td><td>£1,900</td><td>£2,115</td><td>£2,390</td><td>£9,684</td></tr><tr><td>Profit After Tax      </td><td>£1,286</td><td>£1,370</td><td>£1,539</td><td>£1,713</td><td>£1,936</td><td>£7,844</td></tr><tr><td>Change In Property Value</td><td>£3,200</td><td>£3,264</td><td>£6,659</td><td>£8,656</td><td>£9,089</td><td>£30,868</td></tr><tr><td>Net Return</td><td>£4,486</td><td>£4,634</td><td>£8,198</td><td>£10,369</td><td>£11,025</td><td>£38,712</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>