<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>£14,568</td><td>£14,787</td><td>£15,156</td><td>£15,535</td><td>£16,001</td><td>£76,047</td></tr><tr><td>Total Expenses</td><td>£14,154</td><td>£14,295</td><td>£14,442</td><td>£14,593</td><td>£14,750</td><td>£72,234</td></tr><tr><td>Profit Before Tax</td><td>£414</td><td>£492</td><td>£714</td><td>£942</td><td>£1,251</td><td>£3,813</td></tr><tr><td>Profit After Tax      </td><td>£335</td><td>£398</td><td>£578</td><td>£763</td><td>£1,013</td><td>£3,088</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£11,086</td><td>£12,759</td><td>£13,525</td><td>£48,942</td></tr><tr><td>Net Return</td><td>£6,035</td><td>£6,269</td><td>£11,665</td><td>£13,522</td><td>£14,538</td><td>£52,030</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>90%</td></tr></tbody></table></div></div></template></turbo-stream>