<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>£19,944</td><td>£20,243</td><td>£20,749</td><td>£21,268</td><td>£21,906</td><td>£104,110</td></tr><tr><td>Total Expenses</td><td>£19,418</td><td>£19,611</td><td>£19,815</td><td>£20,022</td><td>£20,238</td><td>£99,104</td></tr><tr><td>Profit Before Tax</td><td>£526</td><td>£632</td><td>£935</td><td>£1,246</td><td>£1,668</td><td>£5,006</td></tr><tr><td>Profit After Tax      </td><td>£426</td><td>£512</td><td>£757</td><td>£1,009</td><td>£1,351</td><td>£4,055</td></tr><tr><td>Change In Property Value</td><td>£7,800</td><td>£8,034</td><td>£15,171</td><td>£17,460</td><td>£18,508</td><td>£66,973</td></tr><tr><td>Net Return</td><td>£8,226</td><td>£8,546</td><td>£15,928</td><td>£18,469</td><td>£19,859</td><td>£71,028</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>