<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>£11,760</td><td>£11,936</td><td>£12,235</td><td>£12,541</td><td>£12,917</td><td>£61,389</td></tr><tr><td>Total Expenses</td><td>£11,000</td><td>£11,029</td><td>£11,069</td><td>£11,111</td><td>£11,159</td><td>£55,368</td></tr><tr><td>Profit Before Tax</td><td>£760</td><td>£908</td><td>£1,165</td><td>£1,430</td><td>£1,758</td><td>£6,021</td></tr><tr><td>Profit After Tax      </td><td>£616</td><td>£735</td><td>£944</td><td>£1,158</td><td>£1,424</td><td>£4,877</td></tr><tr><td>Change In Property Value</td><td>£5,875</td><td>£6,022</td><td>£11,110</td><td>£14,190</td><td>£16,332</td><td>£53,529</td></tr><tr><td>Net Return</td><td>£6,491</td><td>£6,757</td><td>£12,054</td><td>£15,349</td><td>£17,756</td><td>£58,406</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>