<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>£10,044</td><td>£10,195</td><td>£10,450</td><td>£10,711</td><td>£11,032</td><td>£52,431</td></tr><tr><td>Total Expenses</td><td>£9,439</td><td>£9,466</td><td>£9,502</td><td>£9,539</td><td>£9,582</td><td>£47,529</td></tr><tr><td>Profit Before Tax</td><td>£605</td><td>£729</td><td>£947</td><td>£1,171</td><td>£1,450</td><td>£4,902</td></tr><tr><td>Profit After Tax      </td><td>£490</td><td>£590</td><td>£767</td><td>£949</td><td>£1,175</td><td>£3,971</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£9,456</td><td>£12,077</td><td>£13,899</td><td>£45,557</td></tr><tr><td>Net Return</td><td>£5,490</td><td>£5,715</td><td>£10,223</td><td>£13,026</td><td>£15,074</td><td>£49,528</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>