<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>£9,600</td><td>£9,744</td><td>£9,988</td><td>£10,237</td><td>£10,544</td><td>£50,113</td></tr><tr><td>Total Expenses</td><td>£8,778</td><td>£8,853</td><td>£8,935</td><td>£9,018</td><td>£9,106</td><td>£44,690</td></tr><tr><td>Profit Before Tax</td><td>£822</td><td>£891</td><td>£1,053</td><td>£1,219</td><td>£1,439</td><td>£5,424</td></tr><tr><td>Profit After Tax      </td><td>£666</td><td>£721</td><td>£853</td><td>£988</td><td>£1,165</td><td>£4,393</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>£3,916</td><td>£4,053</td><td>£6,999</td><td>£8,838</td><td>£10,200</td><td>£34,005</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>