<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>£12,588</td><td>£12,777</td><td>£13,096</td><td>£13,424</td><td>£13,826</td><td>£65,711</td></tr><tr><td>Total Expenses</td><td>£11,987</td><td>£12,052</td><td>£12,127</td><td>£12,204</td><td>£12,287</td><td>£60,657</td></tr><tr><td>Profit Before Tax</td><td>£601</td><td>£725</td><td>£969</td><td>£1,220</td><td>£1,540</td><td>£5,054</td></tr><tr><td>Profit After Tax      </td><td>£487</td><td>£587</td><td>£785</td><td>£988</td><td>£1,247</td><td>£4,094</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,350</td><td>£7,933</td><td>£10,556</td><td>£12,257</td><td>£37,395</td></tr><tr><td>Net Return</td><td>£3,787</td><td>£3,936</td><td>£8,718</td><td>£11,544</td><td>£13,504</td><td>£41,489</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>62%</td></tr></tbody></table></div></div></template></turbo-stream>