<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>£10,770</td><td>£10,833</td><td>£10,905</td><td>£10,979</td><td>£11,058</td><td>£54,545</td></tr><tr><td>Profit Before Tax</td><td>£750</td><td>£860</td><td>£1,080</td><td>£1,306</td><td>£1,595</td><td>£5,591</td></tr><tr><td>Profit After Tax      </td><td>£608</td><td>£697</td><td>£875</td><td>£1,058</td><td>£1,292</td><td>£4,529</td></tr><tr><td>Change In Property Value</td><td>£5,760</td><td>£5,933</td><td>£11,203</td><td>£12,894</td><td>£13,667</td><td>£49,457</td></tr><tr><td>Net Return</td><td>£6,368</td><td>£6,629</td><td>£12,078</td><td>£13,951</td><td>£14,959</td><td>£53,986</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>21%</td><td>24%</td><td>26%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>