<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>£11,340</td><td>£11,510</td><td>£11,798</td><td>£12,093</td><td>£12,456</td><td>£59,196</td></tr><tr><td>Total Expenses</td><td>£10,276</td><td>£10,339</td><td>£10,410</td><td>£10,484</td><td>£10,563</td><td>£52,070</td></tr><tr><td>Profit Before Tax</td><td>£1,065</td><td>£1,172</td><td>£1,388</td><td>£1,609</td><td>£1,893</td><td>£7,126</td></tr><tr><td>Profit After Tax      </td><td>£862</td><td>£949</td><td>£1,124</td><td>£1,303</td><td>£1,533</td><td>£5,772</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,741</td><td>£6,490</td><td>£8,637</td><td>£10,028</td><td>£30,596</td></tr><tr><td>Net Return</td><td>£3,562</td><td>£3,689</td><td>£7,614</td><td>£9,940</td><td>£11,562</td><td>£36,368</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>