<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>£11,784</td><td>£11,961</td><td>£12,260</td><td>£12,566</td><td>£12,943</td><td>£61,514</td></tr><tr><td>Total Expenses</td><td>£10,717</td><td>£10,780</td><td>£10,853</td><td>£10,928</td><td>£11,008</td><td>£54,286</td></tr><tr><td>Profit Before Tax</td><td>£1,067</td><td>£1,180</td><td>£1,407</td><td>£1,639</td><td>£1,935</td><td>£7,228</td></tr><tr><td>Profit After Tax      </td><td>£865</td><td>£956</td><td>£1,139</td><td>£1,327</td><td>£1,568</td><td>£5,855</td></tr><tr><td>Change In Property Value</td><td>£3,800</td><td>£3,876</td><td>£7,907</td><td>£10,279</td><td>£10,793</td><td>£36,655</td></tr><tr><td>Net Return</td><td>£4,665</td><td>£4,832</td><td>£9,046</td><td>£11,606</td><td>£12,361</td><td>£42,510</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>