<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>£8,844</td><td>£8,977</td><td>£9,201</td><td>£9,431</td><td>£9,714</td><td>£46,167</td></tr><tr><td>Total Expenses</td><td>£8,129</td><td>£8,154</td><td>£8,187</td><td>£8,221</td><td>£8,260</td><td>£40,951</td></tr><tr><td>Profit Before Tax</td><td>£715</td><td>£823</td><td>£1,014</td><td>£1,210</td><td>£1,454</td><td>£5,216</td></tr><tr><td>Profit After Tax      </td><td>£579</td><td>£666</td><td>£821</td><td>£980</td><td>£1,178</td><td>£4,225</td></tr><tr><td>Change In Property Value</td><td>£3,400</td><td>£3,468</td><td>£7,075</td><td>£9,197</td><td>£9,657</td><td>£32,797</td></tr><tr><td>Net Return</td><td>£3,979</td><td>£4,134</td><td>£7,896</td><td>£10,177</td><td>£10,835</td><td>£37,022</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>71%</td></tr></tbody></table></div></div></template></turbo-stream>