<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>£9,684</td><td>£9,829</td><td>£10,075</td><td>£10,327</td><td>£10,637</td><td>£50,552</td></tr><tr><td>Total Expenses</td><td>£8,213</td><td>£8,239</td><td>£8,274</td><td>£8,311</td><td>£8,352</td><td>£41,390</td></tr><tr><td>Profit Before Tax</td><td>£1,471</td><td>£1,590</td><td>£1,801</td><td>£2,016</td><td>£2,284</td><td>£9,162</td></tr><tr><td>Profit After Tax      </td><td>£1,191</td><td>£1,288</td><td>£1,458</td><td>£1,633</td><td>£1,850</td><td>£7,421</td></tr><tr><td>Change In Property Value</td><td>£4,250</td><td>£4,356</td><td>£8,037</td><td>£10,265</td><td>£11,815</td><td>£38,723</td></tr><tr><td>Net Return</td><td>£5,441</td><td>£5,644</td><td>£9,496</td><td>£11,899</td><td>£13,665</td><td>£46,145</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>