<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>£9,300</td><td>£9,439</td><td>£9,675</td><td>£9,917</td><td>£10,215</td><td>£48,547</td></tr><tr><td>Total Expenses</td><td>£7,850</td><td>£7,910</td><td>£7,976</td><td>£8,044</td><td>£8,117</td><td>£39,896</td></tr><tr><td>Profit Before Tax</td><td>£1,450</td><td>£1,530</td><td>£1,699</td><td>£1,873</td><td>£2,098</td><td>£8,651</td></tr><tr><td>Profit After Tax      </td><td>£1,175</td><td>£1,239</td><td>£1,376</td><td>£1,517</td><td>£1,700</td><td>£7,007</td></tr><tr><td>Change In Property Value</td><td>£3,720</td><td>£3,832</td><td>£7,235</td><td>£8,327</td><td>£8,827</td><td>£31,941</td></tr><tr><td>Net Return</td><td>£4,895</td><td>£5,071</td><td>£8,612</td><td>£9,844</td><td>£10,526</td><td>£38,948</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>23%</td><td>26%</td><td>28%</td><td>102%</td></tr></tbody></table></div></div></template></turbo-stream>