<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>£9,828</td><td>£9,975</td><td>£10,225</td><td>£10,480</td><td>£10,795</td><td>£51,303</td></tr><tr><td>Total Expenses</td><td>£8,839</td><td>£8,911</td><td>£8,990</td><td>£9,070</td><td>£9,155</td><td>£44,965</td></tr><tr><td>Profit Before Tax</td><td>£989</td><td>£1,064</td><td>£1,235</td><td>£1,410</td><td>£1,640</td><td>£6,338</td></tr><tr><td>Profit After Tax      </td><td>£801</td><td>£862</td><td>£1,000</td><td>£1,142</td><td>£1,328</td><td>£5,134</td></tr><tr><td>Change In Property Value</td><td>£3,375</td><td>£3,459</td><td>£6,383</td><td>£8,152</td><td>£9,382</td><td>£30,751</td></tr><tr><td>Net Return</td><td>£4,176</td><td>£4,321</td><td>£7,383</td><td>£9,294</td><td>£10,710</td><td>£35,885</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>