<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>£9,480</td><td>£9,622</td><td>£9,863</td><td>£10,109</td><td>£10,413</td><td>£49,487</td></tr><tr><td>Total Expenses</td><td>£8,503</td><td>£8,563</td><td>£8,630</td><td>£8,698</td><td>£8,771</td><td>£43,164</td></tr><tr><td>Profit Before Tax</td><td>£978</td><td>£1,059</td><td>£1,233</td><td>£1,411</td><td>£1,641</td><td>£6,322</td></tr><tr><td>Profit After Tax      </td><td>£792</td><td>£858</td><td>£999</td><td>£1,143</td><td>£1,330</td><td>£5,121</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,326</td><td>£8,169</td><td>£9,402</td><td>£9,966</td><td>£36,062</td></tr><tr><td>Net Return</td><td>£4,992</td><td>£5,184</td><td>£9,168</td><td>£10,545</td><td>£11,295</td><td>£41,184</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>