<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>£12,204</td><td>£12,387</td><td>£12,697</td><td>£13,014</td><td>£13,405</td><td>£63,707</td></tr><tr><td>Total Expenses</td><td>£11,155</td><td>£11,220</td><td>£11,294</td><td>£11,369</td><td>£11,451</td><td>£56,489</td></tr><tr><td>Profit Before Tax</td><td>£1,049</td><td>£1,167</td><td>£1,403</td><td>£1,645</td><td>£1,954</td><td>£7,218</td></tr><tr><td>Profit After Tax      </td><td>£849</td><td>£946</td><td>£1,137</td><td>£1,332</td><td>£1,582</td><td>£5,846</td></tr><tr><td>Change In Property Value</td><td>£5,000</td><td>£5,125</td><td>£9,456</td><td>£12,077</td><td>£13,899</td><td>£45,557</td></tr><tr><td>Net Return</td><td>£5,849</td><td>£6,071</td><td>£10,592</td><td>£13,409</td><td>£15,482</td><td>£51,403</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>