<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>£12,264</td><td>£12,448</td><td>£12,759</td><td>£13,078</td><td>£13,470</td><td>£64,020</td></tr><tr><td>Total Expenses</td><td>£11,915</td><td>£11,980</td><td>£12,054</td><td>£12,129</td><td>£12,211</td><td>£60,289</td></tr><tr><td>Profit Before Tax</td><td>£349</td><td>£468</td><td>£705</td><td>£949</td><td>£1,259</td><td>£3,730</td></tr><tr><td>Profit After Tax      </td><td>£283</td><td>£379</td><td>£571</td><td>£768</td><td>£1,020</td><td>£3,022</td></tr><tr><td>Change In Property Value</td><td>£6,570</td><td>£6,767</td><td>£12,779</td><td>£14,707</td><td>£15,589</td><td>£56,412</td></tr><tr><td>Net Return</td><td>£6,853</td><td>£7,146</td><td>£13,350</td><td>£15,475</td><td>£16,609</td><td>£59,434</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</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>