<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£10,876</td><td>£10,961</td><td>£11,055</td><td>£11,150</td><td>£11,251</td><td>£55,293</td></tr><tr><td>Profit Before Tax</td><td>£1,124</td><td>£1,219</td><td>£1,430</td><td>£1,647</td><td>£1,930</td><td>£7,349</td></tr><tr><td>Profit After Tax      </td><td>£911</td><td>£987</td><td>£1,158</td><td>£1,334</td><td>£1,563</td><td>£5,953</td></tr><tr><td>Change In Property Value</td><td>£5,100</td><td>£5,253</td><td>£9,919</td><td>£11,416</td><td>£12,101</td><td>£43,790</td></tr><tr><td>Net Return</td><td>£6,011</td><td>£6,240</td><td>£11,078</td><td>£12,750</td><td>£13,664</td><td>£49,743</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>