<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>£11,868</td><td>£12,046</td><td>£12,347</td><td>£12,656</td><td>£13,036</td><td>£61,953</td></tr><tr><td>Total Expenses</td><td>£11,345</td><td>£11,446</td><td>£11,554</td><td>£11,664</td><td>£11,779</td><td>£57,788</td></tr><tr><td>Profit Before Tax</td><td>£523</td><td>£600</td><td>£793</td><td>£992</td><td>£1,257</td><td>£4,165</td></tr><tr><td>Profit After Tax      </td><td>£423</td><td>£486</td><td>£643</td><td>£804</td><td>£1,018</td><td>£3,374</td></tr><tr><td>Change In Property Value</td><td>£4,125</td><td>£4,228</td><td>£7,801</td><td>£9,963</td><td>£11,467</td><td>£37,585</td></tr><tr><td>Net Return</td><td>£4,548</td><td>£4,714</td><td>£8,444</td><td>£10,767</td><td>£12,485</td><td>£40,958</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>81%</td></tr></tbody></table></div></div></template></turbo-stream>