<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>£8,220</td><td>£8,343</td><td>£8,552</td><td>£8,766</td><td>£9,029</td><td>£42,910</td></tr><tr><td>Total Expenses</td><td>£7,472</td><td>£7,495</td><td>£7,527</td><td>£7,559</td><td>£7,596</td><td>£37,650</td></tr><tr><td>Profit Before Tax</td><td>£748</td><td>£848</td><td>£1,025</td><td>£1,206</td><td>£1,432</td><td>£5,260</td></tr><tr><td>Profit After Tax      </td><td>£606</td><td>£687</td><td>£830</td><td>£977</td><td>£1,160</td><td>£4,260</td></tr><tr><td>Change In Property Value</td><td>£3,875</td><td>£3,972</td><td>£7,328</td><td>£9,360</td><td>£10,772</td><td>£35,307</td></tr><tr><td>Net Return</td><td>£4,481</td><td>£4,659</td><td>£8,158</td><td>£10,337</td><td>£11,932</td><td>£39,567</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>