<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>£11,664</td><td>£11,839</td><td>£12,135</td><td>£12,438</td><td>£12,811</td><td>£60,888</td></tr><tr><td>Total Expenses</td><td>£10,911</td><td>£10,940</td><td>£10,980</td><td>£11,021</td><td>£11,069</td><td>£54,921</td></tr><tr><td>Profit Before Tax</td><td>£753</td><td>£899</td><td>£1,155</td><td>£1,417</td><td>£1,742</td><td>£5,967</td></tr><tr><td>Profit After Tax      </td><td>£610</td><td>£728</td><td>£935</td><td>£1,148</td><td>£1,411</td><td>£4,833</td></tr><tr><td>Change In Property Value</td><td>£5,825</td><td>£5,971</td><td>£11,016</td><td>£14,070</td><td>£16,193</td><td>£53,074</td></tr><tr><td>Net Return</td><td>£6,435</td><td>£6,699</td><td>£11,951</td><td>£15,217</td><td>£17,604</td><td>£57,907</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>82%</td></tr></tbody></table></div></div></template></turbo-stream>