<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>£10,236</td><td>£10,441</td><td>£10,702</td><td>£10,969</td><td>£11,244</td><td>£53,591</td></tr><tr><td>Total Expenses</td><td>£9,370</td><td>£9,436</td><td>£9,505</td><td>£9,576</td><td>£9,646</td><td>£47,532</td></tr><tr><td>Profit Before Tax</td><td>£866</td><td>£1,005</td><td>£1,197</td><td>£1,394</td><td>£1,598</td><td>£6,059</td></tr><tr><td>Profit After Tax      </td><td>£702</td><td>£814</td><td>£969</td><td>£1,129</td><td>£1,294</td><td>£4,908</td></tr><tr><td>Change In Property Value</td><td>£4,799</td><td>£4,942</td><td>£8,485</td><td>£10,691</td><td>£11,332</td><td>£40,248</td></tr><tr><td>Net Return</td><td>£5,500</td><td>£5,756</td><td>£9,454</td><td>£11,819</td><td>£12,626</td><td>£45,156</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>19%</td><td>24%</td><td>26%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>