<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>£9,468</td><td>£9,610</td><td>£9,850</td><td>£10,097</td><td>£10,399</td><td>£49,424</td></tr><tr><td>Total Expenses</td><td>£8,507</td><td>£8,576</td><td>£8,652</td><td>£8,729</td><td>£8,810</td><td>£43,274</td></tr><tr><td>Profit Before Tax</td><td>£961</td><td>£1,034</td><td>£1,199</td><td>£1,368</td><td>£1,589</td><td>£6,151</td></tr><tr><td>Profit After Tax      </td><td>£779</td><td>£838</td><td>£971</td><td>£1,108</td><td>£1,287</td><td>£4,982</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,331</td><td>£6,146</td><td>£7,850</td><td>£9,035</td><td>£29,612</td></tr><tr><td>Net Return</td><td>£4,029</td><td>£4,169</td><td>£7,117</td><td>£8,958</td><td>£10,322</td><td>£34,594</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>