<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>£10,500</td><td>£10,710</td><td>£10,978</td><td>£11,252</td><td>£11,533</td><td>£54,973</td></tr><tr><td>Total Expenses</td><td>£9,993</td><td>£10,060</td><td>£10,130</td><td>£10,201</td><td>£10,272</td><td>£50,656</td></tr><tr><td>Profit Before Tax</td><td>£507</td><td>£650</td><td>£848</td><td>£1,051</td><td>£1,262</td><td>£4,317</td></tr><tr><td>Profit After Tax      </td><td>£411</td><td>£526</td><td>£687</td><td>£851</td><td>£1,022</td><td>£3,497</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£5,408</td><td>£9,283</td><td>£11,696</td><td>£12,398</td><td>£44,035</td></tr><tr><td>Net Return</td><td>£5,661</td><td>£5,934</td><td>£9,970</td><td>£12,548</td><td>£13,420</td><td>£47,532</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>10%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>