<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>£9,096</td><td>£9,278</td><td>£9,510</td><td>£9,748</td><td>£9,991</td><td>£47,623</td></tr><tr><td>Total Expenses</td><td>£8,353</td><td>£8,382</td><td>£8,416</td><td>£8,451</td><td>£8,486</td><td>£42,089</td></tr><tr><td>Profit Before Tax</td><td>£743</td><td>£896</td><td>£1,094</td><td>£1,297</td><td>£1,505</td><td>£5,534</td></tr><tr><td>Profit After Tax      </td><td>£602</td><td>£725</td><td>£886</td><td>£1,050</td><td>£1,219</td><td>£4,483</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,570</td><td>£7,283</td><td>£9,468</td><td>£10,935</td><td>£34,756</td></tr><tr><td>Net Return</td><td>£4,102</td><td>£4,295</td><td>£8,169</td><td>£10,518</td><td>£12,154</td><td>£39,238</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>