<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>£11,388</td><td>£11,559</td><td>£11,848</td><td>£12,144</td><td>£12,508</td><td>£59,447</td></tr><tr><td>Total Expenses</td><td>£10,169</td><td>£10,198</td><td>£10,237</td><td>£10,278</td><td>£10,325</td><td>£51,206</td></tr><tr><td>Profit Before Tax</td><td>£1,219</td><td>£1,361</td><td>£1,611</td><td>£1,866</td><td>£2,183</td><td>£8,241</td></tr><tr><td>Profit After Tax      </td><td>£987</td><td>£1,103</td><td>£1,305</td><td>£1,512</td><td>£1,769</td><td>£6,675</td></tr><tr><td>Change In Property Value</td><td>£4,300</td><td>£4,386</td><td>£8,947</td><td>£11,632</td><td>£12,213</td><td>£41,478</td></tr><tr><td>Net Return</td><td>£5,287</td><td>£5,489</td><td>£10,252</td><td>£13,143</td><td>£13,982</td><td>£48,153</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>16%</td><td>20%</td><td>21%</td><td>74%</td></tr></tbody></table></div></div></template></turbo-stream>