<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>£9,300</td><td>£9,486</td><td>£9,723</td><td>£9,966</td><td>£10,215</td><td>£48,691</td></tr><tr><td>Total Expenses</td><td>£8,881</td><td>£8,946</td><td>£9,012</td><td>£9,081</td><td>£9,148</td><td>£45,068</td></tr><tr><td>Profit Before Tax</td><td>£419</td><td>£540</td><td>£711</td><td>£886</td><td>£1,067</td><td>£3,623</td></tr><tr><td>Profit After Tax      </td><td>£339</td><td>£438</td><td>£576</td><td>£717</td><td>£865</td><td>£2,935</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,635</td><td>£7,956</td><td>£10,025</td><td>£10,627</td><td>£37,743</td></tr><tr><td>Net Return</td><td>£4,839</td><td>£5,073</td><td>£8,532</td><td>£10,743</td><td>£11,491</td><td>£40,678</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>19%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>