<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>£11,244</td><td>£11,413</td><td>£11,698</td><td>£11,990</td><td>£12,350</td><td>£58,695</td></tr><tr><td>Total Expenses</td><td>£10,551</td><td>£10,580</td><td>£10,619</td><td>£10,659</td><td>£10,706</td><td>£53,115</td></tr><tr><td>Profit Before Tax</td><td>£693</td><td>£833</td><td>£1,079</td><td>£1,331</td><td>£1,644</td><td>£5,580</td></tr><tr><td>Profit After Tax      </td><td>£561</td><td>£675</td><td>£874</td><td>£1,078</td><td>£1,332</td><td>£4,520</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,590</td><td>£9,364</td><td>£12,173</td><td>£12,781</td><td>£43,408</td></tr><tr><td>Net Return</td><td>£5,061</td><td>£5,265</td><td>£10,238</td><td>£13,251</td><td>£14,113</td><td>£47,928</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>21%</td><td>70%</td></tr></tbody></table></div></div></template></turbo-stream>