<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>£11,266</td><td>£11,548</td><td>£11,837</td><td>£12,192</td><td>£57,944</td></tr><tr><td>Total Expenses</td><td>£10,450</td><td>£10,513</td><td>£10,584</td><td>£10,656</td><td>£10,735</td><td>£52,937</td></tr><tr><td>Profit Before Tax</td><td>£650</td><td>£754</td><td>£965</td><td>£1,180</td><td>£1,457</td><td>£5,007</td></tr><tr><td>Profit After Tax      </td><td>£527</td><td>£611</td><td>£781</td><td>£956</td><td>£1,181</td><td>£4,055</td></tr><tr><td>Change In Property Value</td><td>£5,550</td><td>£5,717</td><td>£10,795</td><td>£12,424</td><td>£13,169</td><td>£47,654</td></tr><tr><td>Net Return</td><td>£6,077</td><td>£6,327</td><td>£11,576</td><td>£13,380</td><td>£14,350</td><td>£51,709</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>11%</td><td>11%</td><td>20%</td><td>24%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>