<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>£11,748</td><td>£11,924</td><td>£12,222</td><td>£12,528</td><td>£12,904</td><td>£61,326</td></tr><tr><td>Total Expenses</td><td>£10,998</td><td>£11,028</td><td>£11,068</td><td>£11,110</td><td>£11,158</td><td>£55,362</td></tr><tr><td>Profit Before Tax</td><td>£750</td><td>£897</td><td>£1,154</td><td>£1,418</td><td>£1,746</td><td>£5,965</td></tr><tr><td>Profit After Tax      </td><td>£607</td><td>£726</td><td>£935</td><td>£1,149</td><td>£1,414</td><td>£4,831</td></tr><tr><td>Change In Property Value</td><td>£4,700</td><td>£4,794</td><td>£9,780</td><td>£12,714</td><td>£13,349</td><td>£45,337</td></tr><tr><td>Net Return</td><td>£5,307</td><td>£5,520</td><td>£10,715</td><td>£13,862</td><td>£14,764</td><td>£50,168</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>7%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>