<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>£9,924</td><td>£10,073</td><td>£10,325</td><td>£10,583</td><td>£10,900</td><td>£51,805</td></tr><tr><td>Total Expenses</td><td>£9,142</td><td>£9,203</td><td>£9,271</td><td>£9,341</td><td>£9,415</td><td>£46,372</td></tr><tr><td>Profit Before Tax</td><td>£782</td><td>£870</td><td>£1,054</td><td>£1,242</td><td>£1,485</td><td>£5,433</td></tr><tr><td>Profit After Tax      </td><td>£633</td><td>£705</td><td>£853</td><td>£1,006</td><td>£1,203</td><td>£4,401</td></tr><tr><td>Change In Property Value</td><td>£3,100</td><td>£3,162</td><td>£6,450</td><td>£8,386</td><td>£8,805</td><td>£29,903</td></tr><tr><td>Net Return</td><td>£3,733</td><td>£3,867</td><td>£7,304</td><td>£9,392</td><td>£10,008</td><td>£34,304</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>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>