<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>£9,492</td><td>£9,634</td><td>£9,875</td><td>£10,122</td><td>£10,426</td><td>£49,550</td></tr><tr><td>Total Expenses</td><td>£9,099</td><td>£9,159</td><td>£9,226</td><td>£9,295</td><td>£9,368</td><td>£46,146</td></tr><tr><td>Profit Before Tax</td><td>£393</td><td>£475</td><td>£649</td><td>£827</td><td>£1,058</td><td>£3,403</td></tr><tr><td>Profit After Tax      </td><td>£318</td><td>£385</td><td>£526</td><td>£670</td><td>£857</td><td>£2,757</td></tr><tr><td>Change In Property Value</td><td>£5,425</td><td>£5,615</td><td>£9,132</td><td>£10,510</td><td>£11,141</td><td>£41,823</td></tr><tr><td>Net Return</td><td>£5,743</td><td>£6,000</td><td>£9,658</td><td>£11,181</td><td>£11,998</td><td>£44,580</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>12%</td><td>13%</td><td>20%</td><td>24%</td><td>25%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>