<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>£12,600</td><td>£12,789</td><td>£13,109</td><td>£13,436</td><td>£13,840</td><td>£65,774</td></tr><tr><td>Total Expenses</td><td>£12,187</td><td>£12,252</td><td>£12,327</td><td>£12,403</td><td>£12,486</td><td>£61,655</td></tr><tr><td>Profit Before Tax</td><td>£413</td><td>£537</td><td>£782</td><td>£1,033</td><td>£1,353</td><td>£4,119</td></tr><tr><td>Profit After Tax      </td><td>£335</td><td>£435</td><td>£633</td><td>£837</td><td>£1,096</td><td>£3,336</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,953</td><td>£13,129</td><td>£15,110</td><td>£16,016</td><td>£57,957</td></tr><tr><td>Net Return</td><td>£7,085</td><td>£7,388</td><td>£13,762</td><td>£15,947</td><td>£17,113</td><td>£61,294</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>