<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>£11,280</td><td>£11,449</td><td>£11,735</td><td>£12,029</td><td>£12,390</td><td>£58,883</td></tr><tr><td>Total Expenses</td><td>£10,468</td><td>£10,531</td><td>£10,602</td><td>£10,676</td><td>£10,754</td><td>£53,031</td></tr><tr><td>Profit Before Tax</td><td>£812</td><td>£918</td><td>£1,133</td><td>£1,353</td><td>£1,635</td><td>£5,852</td></tr><tr><td>Profit After Tax      </td><td>£658</td><td>£744</td><td>£918</td><td>£1,096</td><td>£1,325</td><td>£4,740</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£8,746</td><td>£11,171</td><td>£12,857</td><td>£42,140</td></tr><tr><td>Net Return</td><td>£5,283</td><td>£5,485</td><td>£9,664</td><td>£12,267</td><td>£14,182</td><td>£46,880</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>