<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>£10,920</td><td>£11,084</td><td>£11,361</td><td>£11,645</td><td>£11,994</td><td>£57,004</td></tr><tr><td>Total Expenses</td><td>£9,829</td><td>£9,910</td><td>£9,997</td><td>£10,087</td><td>£10,181</td><td>£50,004</td></tr><tr><td>Profit Before Tax</td><td>£1,091</td><td>£1,174</td><td>£1,364</td><td>£1,558</td><td>£1,813</td><td>£7,000</td></tr><tr><td>Profit After Tax      </td><td>£884</td><td>£951</td><td>£1,105</td><td>£1,262</td><td>£1,469</td><td>£5,670</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,844</td><td>£7,092</td><td>£9,058</td><td>£10,425</td><td>£34,168</td></tr><tr><td>Net Return</td><td>£4,634</td><td>£4,795</td><td>£8,196</td><td>£10,320</td><td>£11,893</td><td>£39,838</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>87%</td></tr></tbody></table></div></div></template></turbo-stream>