<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>£10,512</td><td>£10,670</td><td>£10,936</td><td>£11,210</td><td>£11,546</td><td>£54,874</td></tr><tr><td>Total Expenses</td><td>£9,883</td><td>£9,910</td><td>£9,948</td><td>£9,986</td><td>£10,030</td><td>£49,757</td></tr><tr><td>Profit Before Tax</td><td>£629</td><td>£759</td><td>£989</td><td>£1,224</td><td>£1,516</td><td>£5,117</td></tr><tr><td>Profit After Tax      </td><td>£510</td><td>£615</td><td>£801</td><td>£991</td><td>£1,228</td><td>£4,145</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,381</td><td>£9,928</td><td>£12,681</td><td>£14,594</td><td>£47,835</td></tr><tr><td>Net Return</td><td>£5,760</td><td>£5,996</td><td>£10,729</td><td>£13,672</td><td>£15,822</td><td>£51,980</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>6%</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>