<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>£11,400</td><td>£11,628</td><td>£11,919</td><td>£12,217</td><td>£12,522</td><td>£59,685</td></tr><tr><td>Total Expenses</td><td>£10,678</td><td>£10,747</td><td>£10,819</td><td>£10,893</td><td>£10,966</td><td>£54,103</td></tr><tr><td>Profit Before Tax</td><td>£722</td><td>£881</td><td>£1,100</td><td>£1,324</td><td>£1,556</td><td>£5,582</td></tr><tr><td>Profit After Tax      </td><td>£585</td><td>£714</td><td>£891</td><td>£1,072</td><td>£1,260</td><td>£4,522</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,871</td><td>£10,079</td><td>£12,699</td><td>£13,461</td><td>£47,809</td></tr><tr><td>Net Return</td><td>£6,285</td><td>£6,585</td><td>£10,969</td><td>£13,771</td><td>£14,721</td><td>£52,331</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>10%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>