<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>£9,600</td><td>£9,744</td><td>£9,988</td><td>£10,237</td><td>£10,544</td><td>£50,113</td></tr><tr><td>Total Expenses</td><td>£7,808</td><td>£7,834</td><td>£7,869</td><td>£7,905</td><td>£7,946</td><td>£39,362</td></tr><tr><td>Profit Before Tax</td><td>£1,792</td><td>£1,910</td><td>£2,119</td><td>£2,332</td><td>£2,598</td><td>£10,751</td></tr><tr><td>Profit After Tax      </td><td>£1,452</td><td>£1,547</td><td>£1,716</td><td>£1,889</td><td>£2,104</td><td>£8,708</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,100</td><td>£7,565</td><td>£9,662</td><td>£11,120</td><td>£36,446</td></tr><tr><td>Net Return</td><td>£5,452</td><td>£5,647</td><td>£9,281</td><td>£11,551</td><td>£13,224</td><td>£45,154</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>11%</td><td>12%</td><td>19%</td><td>24%</td><td>27%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>