<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>£9,900</td><td>£10,098</td><td>£10,350</td><td>£10,609</td><td>£10,874</td><td>£51,832</td></tr><tr><td>Total Expenses</td><td>£9,536</td><td>£9,602</td><td>£9,670</td><td>£9,740</td><td>£9,809</td><td>£48,358</td></tr><tr><td>Profit Before Tax</td><td>£364</td><td>£496</td><td>£680</td><td>£869</td><td>£1,065</td><td>£3,474</td></tr><tr><td>Profit After Tax      </td><td>£295</td><td>£402</td><td>£551</td><td>£704</td><td>£863</td><td>£2,814</td></tr><tr><td>Change In Property Value</td><td>£4,950</td><td>£5,099</td><td>£8,752</td><td>£11,028</td><td>£11,690</td><td>£41,519</td></tr><tr><td>Net Return</td><td>£5,245</td><td>£5,500</td><td>£9,303</td><td>£11,732</td><td>£12,553</td><td>£44,332</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>