<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>£11,052</td><td>£11,218</td><td>£11,498</td><td>£11,786</td><td>£12,139</td><td>£57,693</td></tr><tr><td>Total Expenses</td><td>£10,068</td><td>£10,131</td><td>£10,202</td><td>£10,274</td><td>£10,352</td><td>£51,027</td></tr><tr><td>Profit Before Tax</td><td>£984</td><td>£1,087</td><td>£1,296</td><td>£1,511</td><td>£1,787</td><td>£6,666</td></tr><tr><td>Profit After Tax      </td><td>£797</td><td>£881</td><td>£1,050</td><td>£1,224</td><td>£1,447</td><td>£5,399</td></tr><tr><td>Change In Property Value</td><td>£5,265</td><td>£5,423</td><td>£10,240</td><td>£11,786</td><td>£12,493</td><td>£45,207</td></tr><tr><td>Net Return</td><td>£6,062</td><td>£6,303</td><td>£11,290</td><td>£13,010</td><td>£13,940</td><td>£50,606</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>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>