<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>£11,100</td><td>£11,322</td><td>£11,605</td><td>£11,895</td><td>£12,193</td><td>£58,115</td></tr><tr><td>Total Expenses</td><td>£10,252</td><td>£10,320</td><td>£10,391</td><td>£10,464</td><td>£10,536</td><td>£51,962</td></tr><tr><td>Profit Before Tax</td><td>£849</td><td>£1,002</td><td>£1,214</td><td>£1,431</td><td>£1,656</td><td>£6,153</td></tr><tr><td>Profit After Tax      </td><td>£687</td><td>£812</td><td>£983</td><td>£1,159</td><td>£1,342</td><td>£4,984</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,672</td><td>£7,491</td><td>£9,738</td><td>£11,248</td><td>£35,749</td></tr><tr><td>Net Return</td><td>£4,287</td><td>£4,484</td><td>£8,474</td><td>£10,898</td><td>£12,589</td><td>£40,732</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>