<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>£10,128</td><td>£10,280</td><td>£10,537</td><td>£10,800</td><td>£11,124</td><td>£52,870</td></tr><tr><td>Total Expenses</td><td>£8,369</td><td>£8,430</td><td>£8,499</td><td>£8,569</td><td>£8,644</td><td>£42,511</td></tr><tr><td>Profit Before Tax</td><td>£1,759</td><td>£1,850</td><td>£2,038</td><td>£2,231</td><td>£2,480</td><td>£10,359</td></tr><tr><td>Profit After Tax      </td><td>£1,425</td><td>£1,498</td><td>£1,651</td><td>£1,807</td><td>£2,009</td><td>£8,391</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,172</td><td>£7,877</td><td>£9,066</td><td>£9,610</td><td>£34,774</td></tr><tr><td>Net Return</td><td>£5,475</td><td>£5,670</td><td>£9,528</td><td>£10,873</td><td>£11,619</td><td>£43,165</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>