<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£9,630</td><td>£9,701</td><td>£9,780</td><td>£9,861</td><td>£9,946</td><td>£48,918</td></tr><tr><td>Profit Before Tax</td><td>£1,170</td><td>£1,261</td><td>£1,456</td><td>£1,656</td><td>£1,916</td><td>£7,460</td></tr><tr><td>Profit After Tax      </td><td>£948</td><td>£1,021</td><td>£1,179</td><td>£1,342</td><td>£1,552</td><td>£6,042</td></tr><tr><td>Change In Property Value</td><td>£3,875</td><td>£3,972</td><td>£7,328</td><td>£9,360</td><td>£10,772</td><td>£35,307</td></tr><tr><td>Net Return</td><td>£4,823</td><td>£4,993</td><td>£8,508</td><td>£10,701</td><td>£12,324</td><td>£41,349</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>