<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>£9,624</td><td>£9,768</td><td>£10,013</td><td>£10,263</td><td>£10,571</td><td>£50,239</td></tr><tr><td>Total Expenses</td><td>£8,802</td><td>£8,828</td><td>£8,863</td><td>£8,899</td><td>£8,941</td><td>£44,334</td></tr><tr><td>Profit Before Tax</td><td>£822</td><td>£940</td><td>£1,149</td><td>£1,364</td><td>£1,630</td><td>£5,905</td></tr><tr><td>Profit After Tax      </td><td>£666</td><td>£762</td><td>£931</td><td>£1,104</td><td>£1,320</td><td>£4,783</td></tr><tr><td>Change In Property Value</td><td>£3,700</td><td>£3,774</td><td>£7,699</td><td>£10,009</td><td>£10,509</td><td>£35,691</td></tr><tr><td>Net Return</td><td>£4,366</td><td>£4,536</td><td>£8,630</td><td>£11,113</td><td>£11,829</td><td>£40,473</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>