<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>£9,924</td><td>£10,073</td><td>£10,325</td><td>£10,583</td><td>£10,900</td><td>£51,805</td></tr><tr><td>Total Expenses</td><td>£9,340</td><td>£9,401</td><td>£9,469</td><td>£9,539</td><td>£9,614</td><td>£47,364</td></tr><tr><td>Profit Before Tax</td><td>£584</td><td>£672</td><td>£855</td><td>£1,044</td><td>£1,287</td><td>£4,441</td></tr><tr><td>Profit After Tax      </td><td>£473</td><td>£544</td><td>£693</td><td>£845</td><td>£1,042</td><td>£3,597</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,436</td><td>£5,769</td><td>£7,677</td><td>£8,914</td><td>£27,197</td></tr><tr><td>Net Return</td><td>£2,873</td><td>£2,980</td><td>£6,462</td><td>£8,523</td><td>£9,956</td><td>£30,794</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>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>63%</td></tr></tbody></table></div></div></template></turbo-stream>