<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>£10,488</td><td>£10,645</td><td>£10,911</td><td>£11,184</td><td>£11,520</td><td>£54,749</td></tr><tr><td>Total Expenses</td><td>£9,655</td><td>£9,716</td><td>£9,786</td><td>£9,857</td><td>£9,933</td><td>£48,948</td></tr><tr><td>Profit Before Tax</td><td>£833</td><td>£929</td><td>£1,125</td><td>£1,327</td><td>£1,586</td><td>£5,801</td></tr><tr><td>Profit After Tax      </td><td>£675</td><td>£752</td><td>£912</td><td>£1,075</td><td>£1,285</td><td>£4,699</td></tr><tr><td>Change In Property Value</td><td>£4,995</td><td>£5,145</td><td>£9,715</td><td>£11,181</td><td>£11,852</td><td>£42,889</td></tr><tr><td>Net Return</td><td>£5,670</td><td>£5,897</td><td>£10,627</td><td>£12,256</td><td>£13,137</td><td>£47,587</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>