<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>£12,084</td><td>£12,265</td><td>£12,572</td><td>£12,886</td><td>£13,273</td><td>£63,080</td></tr><tr><td>Total Expenses</td><td>£11,064</td><td>£11,128</td><td>£11,202</td><td>£11,277</td><td>£11,358</td><td>£56,030</td></tr><tr><td>Profit Before Tax</td><td>£1,020</td><td>£1,137</td><td>£1,370</td><td>£1,609</td><td>£1,914</td><td>£7,051</td></tr><tr><td>Profit After Tax      </td><td>£826</td><td>£921</td><td>£1,110</td><td>£1,303</td><td>£1,551</td><td>£5,711</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,074</td><td>£9,361</td><td>£11,956</td><td>£13,760</td><td>£45,101</td></tr><tr><td>Net Return</td><td>£5,776</td><td>£5,995</td><td>£10,471</td><td>£13,260</td><td>£15,311</td><td>£50,812</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>