<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>£9,432</td><td>£9,573</td><td>£9,813</td><td>£10,058</td><td>£10,360</td><td>£49,236</td></tr><tr><td>Total Expenses</td><td>£8,783</td><td>£8,809</td><td>£8,843</td><td>£8,879</td><td>£8,920</td><td>£44,234</td></tr><tr><td>Profit Before Tax</td><td>£649</td><td>£765</td><td>£969</td><td>£1,179</td><td>£1,440</td><td>£5,002</td></tr><tr><td>Profit After Tax      </td><td>£526</td><td>£619</td><td>£785</td><td>£955</td><td>£1,167</td><td>£4,052</td></tr><tr><td>Change In Property Value</td><td>£6,475</td><td>£6,702</td><td>£10,900</td><td>£12,545</td><td>£13,297</td><td>£49,918</td></tr><tr><td>Net Return</td><td>£7,001</td><td>£7,321</td><td>£11,685</td><td>£13,500</td><td>£14,464</td><td>£53,970</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>