<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>£10,800</td><td>£10,962</td><td>£11,236</td><td>£11,517</td><td>£11,862</td><td>£56,377</td></tr><tr><td>Total Expenses</td><td>£10,437</td><td>£10,521</td><td>£10,611</td><td>£10,704</td><td>£10,801</td><td>£53,074</td></tr><tr><td>Profit Before Tax</td><td>£363</td><td>£441</td><td>£625</td><td>£813</td><td>£1,062</td><td>£3,304</td></tr><tr><td>Profit After Tax      </td><td>£294</td><td>£357</td><td>£506</td><td>£659</td><td>£860</td><td>£2,676</td></tr><tr><td>Change In Property Value</td><td>£4,050</td><td>£4,151</td><td>£7,659</td><td>£9,782</td><td>£11,259</td><td>£36,901</td></tr><tr><td>Net Return</td><td>£4,344</td><td>£4,509</td><td>£8,165</td><td>£10,441</td><td>£12,119</td><td>£39,577</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>