<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>£10,392</td><td>£10,600</td><td>£10,865</td><td>£11,136</td><td>£11,415</td><td>£54,408</td></tr><tr><td>Total Expenses</td><td>£9,474</td><td>£9,506</td><td>£9,544</td><td>£9,582</td><td>£9,620</td><td>£47,727</td></tr><tr><td>Profit Before Tax</td><td>£918</td><td>£1,093</td><td>£1,321</td><td>£1,555</td><td>£1,795</td><td>£6,681</td></tr><tr><td>Profit After Tax      </td><td>£743</td><td>£886</td><td>£1,070</td><td>£1,259</td><td>£1,454</td><td>£5,412</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,080</td><td>£8,323</td><td>£10,820</td><td>£12,497</td><td>£39,721</td></tr><tr><td>Net Return</td><td>£4,743</td><td>£4,966</td><td>£9,393</td><td>£12,079</td><td>£13,951</td><td>£45,133</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>