<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>£12,024</td><td>£12,204</td><td>£12,509</td><td>£12,822</td><td>£13,207</td><td>£62,767</td></tr><tr><td>Total Expenses</td><td>£11,534</td><td>£11,598</td><td>£11,672</td><td>£11,747</td><td>£11,828</td><td>£58,379</td></tr><tr><td>Profit Before Tax</td><td>£490</td><td>£606</td><td>£838</td><td>£1,075</td><td>£1,379</td><td>£4,388</td></tr><tr><td>Profit After Tax      </td><td>£397</td><td>£491</td><td>£679</td><td>£871</td><td>£1,117</td><td>£3,554</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,197</td><td>£7,572</td><td>£10,076</td><td>£11,700</td><td>£35,696</td></tr><tr><td>Net Return</td><td>£3,547</td><td>£3,688</td><td>£8,251</td><td>£10,947</td><td>£12,817</td><td>£39,250</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>