<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>£12,396</td><td>£12,582</td><td>£12,896</td><td>£13,219</td><td>£13,615</td><td>£64,709</td></tr><tr><td>Total Expenses</td><td>£11,175</td><td>£11,239</td><td>£11,314</td><td>£11,390</td><td>£11,472</td><td>£56,589</td></tr><tr><td>Profit Before Tax</td><td>£1,221</td><td>£1,343</td><td>£1,583</td><td>£1,829</td><td>£2,143</td><td>£8,120</td></tr><tr><td>Profit After Tax      </td><td>£989</td><td>£1,088</td><td>£1,282</td><td>£1,482</td><td>£1,736</td><td>£6,577</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£11,361</td><td>£38,585</td></tr><tr><td>Net Return</td><td>£4,989</td><td>£5,168</td><td>£9,605</td><td>£12,302</td><td>£13,097</td><td>£45,161</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>