<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>£10,056</td><td>£10,207</td><td>£10,462</td><td>£10,724</td><td>£11,045</td><td>£52,494</td></tr><tr><td>Total Expenses</td><td>£8,322</td><td>£8,383</td><td>£8,452</td><td>£8,522</td><td>£8,596</td><td>£42,275</td></tr><tr><td>Profit Before Tax</td><td>£1,734</td><td>£1,824</td><td>£2,010</td><td>£2,202</td><td>£2,449</td><td>£10,219</td></tr><tr><td>Profit After Tax      </td><td>£1,404</td><td>£1,477</td><td>£1,628</td><td>£1,784</td><td>£1,984</td><td>£8,277</td></tr><tr><td>Change In Property Value</td><td>£4,020</td><td>£4,141</td><td>£7,819</td><td>£8,999</td><td>£9,539</td><td>£34,517</td></tr><tr><td>Net Return</td><td>£5,424</td><td>£5,618</td><td>£9,447</td><td>£10,782</td><td>£11,522</td><td>£42,794</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>5%</td><td>20%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>23%</td><td>26%</td><td>28%</td><td>104%</td></tr></tbody></table></div></div></template></turbo-stream>