<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>£9,900</td><td>£10,048</td><td>£10,300</td><td>£10,557</td><td>£10,874</td><td>£51,679</td></tr><tr><td>Total Expenses</td><td>£9,536</td><td>£9,597</td><td>£9,665</td><td>£9,735</td><td>£9,809</td><td>£48,343</td></tr><tr><td>Profit Before Tax</td><td>£364</td><td>£451</td><td>£634</td><td>£822</td><td>£1,065</td><td>£3,336</td></tr><tr><td>Profit After Tax      </td><td>£295</td><td>£366</td><td>£514</td><td>£666</td><td>£862</td><td>£2,702</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£9,628</td><td>£11,081</td><td>£11,745</td><td>£42,502</td></tr><tr><td>Net Return</td><td>£5,245</td><td>£5,464</td><td>£10,142</td><td>£11,747</td><td>£12,608</td><td>£45,205</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>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>