<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>£8,964</td><td>£9,098</td><td>£9,326</td><td>£9,559</td><td>£9,846</td><td>£46,793</td></tr><tr><td>Total Expenses</td><td>£8,167</td><td>£8,239</td><td>£8,315</td><td>£8,394</td><td>£8,476</td><td>£41,591</td></tr><tr><td>Profit Before Tax</td><td>£797</td><td>£860</td><td>£1,011</td><td>£1,165</td><td>£1,370</td><td>£5,203</td></tr><tr><td>Profit After Tax      </td><td>£645</td><td>£697</td><td>£819</td><td>£944</td><td>£1,110</td><td>£4,214</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,448</td><td>£4,994</td><td>£6,492</td><td>£6,817</td><td>£23,151</td></tr><tr><td>Net Return</td><td>£3,045</td><td>£3,145</td><td>£5,813</td><td>£7,436</td><td>£7,926</td><td>£27,365</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>