<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>£11,520</td><td>£11,693</td><td>£11,985</td><td>£12,285</td><td>£12,653</td><td>£60,136</td></tr><tr><td>Total Expenses</td><td>£11,149</td><td>£11,264</td><td>£11,384</td><td>£11,507</td><td>£11,635</td><td>£56,939</td></tr><tr><td>Profit Before Tax</td><td>£371</td><td>£429</td><td>£601</td><td>£778</td><td>£1,019</td><td>£3,197</td></tr><tr><td>Profit After Tax      </td><td>£301</td><td>£348</td><td>£487</td><td>£630</td><td>£825</td><td>£2,590</td></tr><tr><td>Change In Property Value</td><td>£4,350</td><td>£4,481</td><td>£8,461</td><td>£9,737</td><td>£10,322</td><td>£37,350</td></tr><tr><td>Net Return</td><td>£4,651</td><td>£4,828</td><td>£8,947</td><td>£10,367</td><td>£11,147</td><td>£39,940</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>