<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>£8,544</td><td>£8,672</td><td>£8,889</td><td>£9,111</td><td>£9,385</td><td>£44,601</td></tr><tr><td>Total Expenses</td><td>£7,837</td><td>£7,905</td><td>£7,979</td><td>£8,054</td><td>£8,133</td><td>£39,909</td></tr><tr><td>Profit Before Tax</td><td>£707</td><td>£767</td><td>£910</td><td>£1,057</td><td>£1,251</td><td>£4,691</td></tr><tr><td>Profit After Tax      </td><td>£573</td><td>£621</td><td>£737</td><td>£856</td><td>£1,013</td><td>£3,800</td></tr><tr><td>Change In Property Value</td><td>£2,875</td><td>£2,947</td><td>£5,437</td><td>£6,944</td><td>£7,992</td><td>£26,195</td></tr><tr><td>Net Return</td><td>£3,448</td><td>£3,568</td><td>£6,174</td><td>£7,800</td><td>£9,006</td><td>£29,995</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>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>