<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>£12,504</td><td>£12,692</td><td>£13,009</td><td>£13,334</td><td>£13,734</td><td>£65,273</td></tr><tr><td>Total Expenses</td><td>£11,384</td><td>£11,448</td><td>£11,523</td><td>£11,599</td><td>£11,682</td><td>£57,636</td></tr><tr><td>Profit Before Tax</td><td>£1,120</td><td>£1,243</td><td>£1,486</td><td>£1,735</td><td>£2,052</td><td>£7,636</td></tr><tr><td>Profit After Tax      </td><td>£908</td><td>£1,007</td><td>£1,204</td><td>£1,405</td><td>£1,662</td><td>£6,185</td></tr><tr><td>Change In Property Value</td><td>£5,125</td><td>£5,253</td><td>£9,692</td><td>£12,379</td><td>£14,247</td><td>£46,695</td></tr><tr><td>Net Return</td><td>£6,032</td><td>£6,260</td><td>£10,895</td><td>£13,784</td><td>£15,909</td><td>£52,880</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>