<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>£8,508</td><td>£8,636</td><td>£8,852</td><td>£9,073</td><td>£9,345</td><td>£44,413</td></tr><tr><td>Total Expenses</td><td>£8,096</td><td>£8,120</td><td>£8,152</td><td>£8,185</td><td>£8,223</td><td>£40,776</td></tr><tr><td>Profit Before Tax</td><td>£412</td><td>£516</td><td>£699</td><td>£888</td><td>£1,122</td><td>£3,637</td></tr><tr><td>Profit After Tax      </td><td>£334</td><td>£418</td><td>£566</td><td>£719</td><td>£909</td><td>£2,946</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>£4,584</td><td>£4,774</td><td>£8,604</td><td>£10,984</td><td>£12,723</td><td>£41,669</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>