<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>£9,756</td><td>£9,902</td><td>£10,150</td><td>£10,404</td><td>£10,716</td><td>£50,928</td></tr><tr><td>Total Expenses</td><td>£8,927</td><td>£8,987</td><td>£9,055</td><td>£9,124</td><td>£9,198</td><td>£45,292</td></tr><tr><td>Profit Before Tax</td><td>£829</td><td>£915</td><td>£1,095</td><td>£1,279</td><td>£1,517</td><td>£5,635</td></tr><tr><td>Profit After Tax      </td><td>£672</td><td>£741</td><td>£887</td><td>£1,036</td><td>£1,229</td><td>£4,565</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£8,521</td><td>£28,938</td></tr><tr><td>Net Return</td><td>£3,672</td><td>£3,801</td><td>£7,129</td><td>£9,151</td><td>£9,750</td><td>£33,503</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>15%</td><td>20%</td><td>21%</td><td>73%</td></tr></tbody></table></div></div></template></turbo-stream>