<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>£11,076</td><td>£11,242</td><td>£11,523</td><td>£11,811</td><td>£12,166</td><td>£57,818</td></tr><tr><td>Total Expenses</td><td>£10,202</td><td>£10,292</td><td>£10,388</td><td>£10,487</td><td>£10,590</td><td>£51,960</td></tr><tr><td>Profit Before Tax</td><td>£874</td><td>£950</td><td>£1,135</td><td>£1,324</td><td>£1,575</td><td>£5,858</td></tr><tr><td>Profit After Tax      </td><td>£708</td><td>£770</td><td>£919</td><td>£1,073</td><td>£1,276</td><td>£4,745</td></tr><tr><td>Change In Property Value</td><td>£3,725</td><td>£3,818</td><td>£7,044</td><td>£8,997</td><td>£10,355</td><td>£33,940</td></tr><tr><td>Net Return</td><td>£4,433</td><td>£4,588</td><td>£7,964</td><td>£10,070</td><td>£11,631</td><td>£38,685</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>