<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>£11,379</td><td>£11,443</td><td>£11,515</td><td>£11,589</td><td>£11,669</td><td>£57,596</td></tr><tr><td>Profit Before Tax</td><td>£285</td><td>£396</td><td>£620</td><td>£849</td><td>£1,142</td><td>£3,292</td></tr><tr><td>Profit After Tax      </td><td>£231</td><td>£321</td><td>£502</td><td>£688</td><td>£925</td><td>£2,667</td></tr><tr><td>Change In Property Value</td><td>£6,210</td><td>£6,396</td><td>£12,078</td><td>£13,901</td><td>£14,735</td><td>£53,321</td></tr><tr><td>Net Return</td><td>£6,441</td><td>£6,717</td><td>£12,580</td><td>£14,589</td><td>£15,660</td><td>£55,987</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>