<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>£12,300</td><td>£12,546</td><td>£12,860</td><td>£13,181</td><td>£13,511</td><td>£64,397</td></tr><tr><td>Total Expenses</td><td>£11,363</td><td>£11,434</td><td>£11,508</td><td>£11,584</td><td>£11,660</td><td>£57,550</td></tr><tr><td>Profit Before Tax</td><td>£937</td><td>£1,112</td><td>£1,351</td><td>£1,597</td><td>£1,851</td><td>£6,848</td></tr><tr><td>Profit After Tax      </td><td>£759</td><td>£901</td><td>£1,095</td><td>£1,293</td><td>£1,499</td><td>£5,547</td></tr><tr><td>Change In Property Value</td><td>£6,150</td><td>£6,335</td><td>£10,874</td><td>£13,702</td><td>£14,524</td><td>£51,584</td></tr><tr><td>Net Return</td><td>£6,909</td><td>£7,235</td><td>£11,969</td><td>£14,995</td><td>£16,023</td><td>£57,130</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>21%</td><td>23%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>