<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>£10,920</td><td>£11,084</td><td>£11,361</td><td>£11,645</td><td>£11,994</td><td>£57,004</td></tr><tr><td>Total Expenses</td><td>£10,194</td><td>£10,256</td><td>£10,327</td><td>£10,399</td><td>£10,477</td><td>£51,653</td></tr><tr><td>Profit Before Tax</td><td>£726</td><td>£828</td><td>£1,034</td><td>£1,246</td><td>£1,518</td><td>£5,351</td></tr><tr><td>Profit After Tax      </td><td>£588</td><td>£670</td><td>£838</td><td>£1,009</td><td>£1,229</td><td>£4,334</td></tr><tr><td>Change In Property Value</td><td>£4,475</td><td>£4,587</td><td>£8,463</td><td>£10,809</td><td>£12,440</td><td>£40,774</td></tr><tr><td>Net Return</td><td>£5,063</td><td>£5,257</td><td>£9,300</td><td>£11,818</td><td>£13,669</td><td>£45,108</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>82%</td></tr></tbody></table></div></div></template></turbo-stream>