<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>£10,740</td><td>£10,901</td><td>£11,174</td><td>£11,453</td><td>£11,797</td><td>£56,064</td></tr><tr><td>Total Expenses</td><td>£9,420</td><td>£9,482</td><td>£9,552</td><td>£9,624</td><td>£9,701</td><td>£47,780</td></tr><tr><td>Profit Before Tax</td><td>£1,320</td><td>£1,419</td><td>£1,621</td><td>£1,829</td><td>£2,095</td><td>£8,284</td></tr><tr><td>Profit After Tax      </td><td>£1,069</td><td>£1,149</td><td>£1,313</td><td>£1,481</td><td>£1,697</td><td>£6,710</td></tr><tr><td>Change In Property Value</td><td>£4,799</td><td>£4,942</td><td>£9,333</td><td>£10,741</td><td>£11,386</td><td>£41,201</td></tr><tr><td>Net Return</td><td>£5,868</td><td>£6,092</td><td>£10,646</td><td>£12,223</td><td>£13,083</td><td>£47,912</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>98%</td></tr></tbody></table></div></div></template></turbo-stream>