<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>£12,000</td><td>£12,180</td><td>£12,484</td><td>£12,797</td><td>£13,181</td><td>£62,642</td></tr><tr><td>Total Expenses</td><td>£11,445</td><td>£11,543</td><td>£11,649</td><td>£11,757</td><td>£11,870</td><td>£58,264</td></tr><tr><td>Profit Before Tax</td><td>£555</td><td>£637</td><td>£836</td><td>£1,040</td><td>£1,311</td><td>£4,378</td></tr><tr><td>Profit After Tax      </td><td>£450</td><td>£516</td><td>£677</td><td>£842</td><td>£1,062</td><td>£3,546</td></tr><tr><td>Change In Property Value</td><td>£1,700</td><td>£1,717</td><td>£5,203</td><td>£7,145</td><td>£8,359</td><td>£24,124</td></tr><tr><td>Net Return</td><td>£2,150</td><td>£2,233</td><td>£5,879</td><td>£7,987</td><td>£9,421</td><td>£27,670</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>4%</td><td>4%</td><td>11%</td><td>15%</td><td>18%</td><td>53%</td></tr></tbody></table></div></div></template></turbo-stream>