<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>£8,988</td><td>£9,123</td><td>£9,351</td><td>£9,585</td><td>£9,872</td><td>£46,919</td></tr><tr><td>Total Expenses</td><td>£8,652</td><td>£8,711</td><td>£8,777</td><td>£8,844</td><td>£8,916</td><td>£43,900</td></tr><tr><td>Profit Before Tax</td><td>£336</td><td>£412</td><td>£574</td><td>£740</td><td>£957</td><td>£3,019</td></tr><tr><td>Profit After Tax      </td><td>£272</td><td>£333</td><td>£465</td><td>£600</td><td>£775</td><td>£2,445</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>£4,622</td><td>£4,814</td><td>£8,926</td><td>£10,337</td><td>£11,097</td><td>£39,796</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>89%</td></tr></tbody></table></div></div></template></turbo-stream>