<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>£8,928</td><td>£9,062</td><td>£9,288</td><td>£9,521</td><td>£9,806</td><td>£46,605</td></tr><tr><td>Total Expenses</td><td>£8,348</td><td>£8,408</td><td>£8,473</td><td>£8,540</td><td>£8,611</td><td>£42,380</td></tr><tr><td>Profit Before Tax</td><td>£580</td><td>£654</td><td>£815</td><td>£980</td><td>£1,195</td><td>£4,225</td></tr><tr><td>Profit After Tax      </td><td>£470</td><td>£530</td><td>£660</td><td>£794</td><td>£968</td><td>£3,422</td></tr><tr><td>Change In Property Value</td><td>£3,438</td><td>£3,523</td><td>£6,501</td><td>£8,303</td><td>£9,556</td><td>£31,320</td></tr><tr><td>Net Return</td><td>£3,907</td><td>£4,054</td><td>£7,161</td><td>£9,097</td><td>£10,524</td><td>£34,743</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>9%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>