<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>£9,456</td><td>£9,598</td><td>£9,838</td><td>£10,084</td><td>£10,386</td><td>£49,362</td></tr><tr><td>Total Expenses</td><td>£8,897</td><td>£8,957</td><td>£9,024</td><td>£9,092</td><td>£9,165</td><td>£45,136</td></tr><tr><td>Profit Before Tax</td><td>£559</td><td>£641</td><td>£814</td><td>£991</td><td>£1,221</td><td>£4,226</td></tr><tr><td>Profit After Tax      </td><td>£453</td><td>£519</td><td>£659</td><td>£803</td><td>£989</td><td>£3,423</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£8,521</td><td>£28,938</td></tr><tr><td>Net Return</td><td>£3,453</td><td>£3,579</td><td>£6,902</td><td>£8,918</td><td>£9,510</td><td>£32,361</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>8%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>