<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>£9,720</td><td>£9,866</td><td>£10,112</td><td>£10,365</td><td>£10,676</td><td>£50,740</td></tr><tr><td>Total Expenses</td><td>£8,862</td><td>£8,939</td><td>£9,023</td><td>£9,108</td><td>£9,197</td><td>£45,128</td></tr><tr><td>Profit Before Tax</td><td>£858</td><td>£927</td><td>£1,090</td><td>£1,258</td><td>£1,479</td><td>£5,611</td></tr><tr><td>Profit After Tax      </td><td>£695</td><td>£751</td><td>£883</td><td>£1,019</td><td>£1,198</td><td>£4,545</td></tr><tr><td>Change In Property Value</td><td>£3,250</td><td>£3,331</td><td>£6,146</td><td>£7,850</td><td>£9,035</td><td>£29,612</td></tr><tr><td>Net Return</td><td>£3,945</td><td>£4,082</td><td>£7,029</td><td>£8,869</td><td>£10,233</td><td>£34,157</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>