<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>£9,552</td><td>£9,695</td><td>£9,938</td><td>£10,186</td><td>£10,492</td><td>£49,863</td></tr><tr><td>Total Expenses</td><td>£8,914</td><td>£8,994</td><td>£9,081</td><td>£9,169</td><td>£9,261</td><td>£45,419</td></tr><tr><td>Profit Before Tax</td><td>£638</td><td>£701</td><td>£857</td><td>£1,017</td><td>£1,230</td><td>£4,444</td></tr><tr><td>Profit After Tax      </td><td>£517</td><td>£568</td><td>£694</td><td>£824</td><td>£997</td><td>£3,599</td></tr><tr><td>Change In Property Value</td><td>£3,194</td><td>£3,274</td><td>£6,040</td><td>£7,714</td><td>£8,878</td><td>£29,100</td></tr><tr><td>Net Return</td><td>£3,711</td><td>£3,841</td><td>£6,734</td><td>£8,538</td><td>£9,875</td><td>£32,699</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</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>