<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>£9,096</td><td>£9,232</td><td>£9,463</td><td>£9,700</td><td>£9,991</td><td>£47,482</td></tr><tr><td>Total Expenses</td><td>£8,462</td><td>£8,522</td><td>£8,588</td><td>£8,655</td><td>£8,727</td><td>£42,954</td></tr><tr><td>Profit Before Tax</td><td>£634</td><td>£711</td><td>£875</td><td>£1,045</td><td>£1,264</td><td>£4,528</td></tr><tr><td>Profit After Tax      </td><td>£513</td><td>£576</td><td>£709</td><td>£846</td><td>£1,024</td><td>£3,668</td></tr><tr><td>Change In Property Value</td><td>£4,898</td><td>£5,070</td><td>£8,245</td><td>£9,490</td><td>£10,059</td><td>£37,762</td></tr><tr><td>Net Return</td><td>£5,412</td><td>£5,645</td><td>£8,955</td><td>£10,336</td><td>£11,083</td><td>£41,430</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>