<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>£10,980</td><td>£11,145</td><td>£11,423</td><td>£11,709</td><td>£12,060</td><td>£57,317</td></tr><tr><td>Total Expenses</td><td>£10,240</td><td>£10,302</td><td>£10,373</td><td>£10,445</td><td>£10,523</td><td>£51,882</td></tr><tr><td>Profit Before Tax</td><td>£741</td><td>£843</td><td>£1,051</td><td>£1,264</td><td>£1,537</td><td>£5,435</td></tr><tr><td>Profit After Tax      </td><td>£600</td><td>£683</td><td>£851</td><td>£1,024</td><td>£1,245</td><td>£4,402</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,613</td><td>£8,510</td><td>£10,869</td><td>£12,510</td><td>£41,001</td></tr><tr><td>Net Return</td><td>£5,100</td><td>£5,295</td><td>£9,361</td><td>£11,893</td><td>£13,755</td><td>£45,403</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>