<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£7,351</td><td>£7,376</td><td>£7,410</td><td>£7,444</td><td>£7,484</td><td>£37,065</td></tr><tr><td>Profit Before Tax</td><td>£1,649</td><td>£1,759</td><td>£1,954</td><td>£2,153</td><td>£2,402</td><td>£9,916</td></tr><tr><td>Profit After Tax      </td><td>£1,335</td><td>£1,425</td><td>£1,582</td><td>£1,744</td><td>£1,945</td><td>£8,032</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,434</td><td>£8,838</td><td>£10,171</td><td>£10,782</td><td>£40,474</td></tr><tr><td>Net Return</td><td>£6,585</td><td>£6,858</td><td>£10,420</td><td>£11,915</td><td>£12,727</td><td>£48,506</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>