<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>£10,104</td><td>£10,256</td><td>£10,512</td><td>£10,775</td><td>£11,098</td><td>£52,744</td></tr><tr><td>Total Expenses</td><td>£9,557</td><td>£9,618</td><td>£9,687</td><td>£9,757</td><td>£9,832</td><td>£48,450</td></tr><tr><td>Profit Before Tax</td><td>£547</td><td>£638</td><td>£825</td><td>£1,018</td><td>£1,266</td><td>£4,295</td></tr><tr><td>Profit After Tax      </td><td>£443</td><td>£516</td><td>£669</td><td>£825</td><td>£1,026</td><td>£3,479</td></tr><tr><td>Change In Property Value</td><td>£5,775</td><td>£5,977</td><td>£9,721</td><td>£11,188</td><td>£11,860</td><td>£44,522</td></tr><tr><td>Net Return</td><td>£6,218</td><td>£6,494</td><td>£10,390</td><td>£12,013</td><td>£12,885</td><td>£48,000</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>12%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>