<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>£10,500</td><td>£10,710</td><td>£10,978</td><td>£11,252</td><td>£11,533</td><td>£54,973</td></tr><tr><td>Total Expenses</td><td>£8,493</td><td>£8,526</td><td>£8,563</td><td>£8,602</td><td>£8,640</td><td>£42,824</td></tr><tr><td>Profit Before Tax</td><td>£2,007</td><td>£2,184</td><td>£2,415</td><td>£2,651</td><td>£2,893</td><td>£12,150</td></tr><tr><td>Profit After Tax      </td><td>£1,626</td><td>£1,769</td><td>£1,956</td><td>£2,147</td><td>£2,343</td><td>£9,841</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£9,283</td><td>£11,696</td><td>£12,398</td><td>£44,035</td></tr><tr><td>Net Return</td><td>£6,876</td><td>£7,177</td><td>£11,239</td><td>£13,843</td><td>£14,742</td><td>£53,876</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>21%</td><td>26%</td><td>28%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>