<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>£12,552</td><td>£12,740</td><td>£13,059</td><td>£13,385</td><td>£13,787</td><td>£65,523</td></tr><tr><td>Total Expenses</td><td>£12,000</td><td>£12,111</td><td>£12,229</td><td>£12,349</td><td>£12,474</td><td>£61,163</td></tr><tr><td>Profit Before Tax</td><td>£552</td><td>£630</td><td>£830</td><td>£1,036</td><td>£1,312</td><td>£4,360</td></tr><tr><td>Profit After Tax      </td><td>£447</td><td>£510</td><td>£672</td><td>£839</td><td>£1,063</td><td>£3,532</td></tr><tr><td>Change In Property Value</td><td>£4,250</td><td>£4,356</td><td>£8,037</td><td>£10,265</td><td>£11,815</td><td>£38,723</td></tr><tr><td>Net Return</td><td>£4,697</td><td>£4,866</td><td>£8,710</td><td>£11,105</td><td>£12,878</td><td>£42,255</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>25%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>