<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>£9,264</td><td>£9,403</td><td>£9,638</td><td>£9,879</td><td>£10,175</td><td>£48,359</td></tr><tr><td>Total Expenses</td><td>£8,370</td><td>£8,395</td><td>£8,429</td><td>£8,464</td><td>£8,505</td><td>£42,162</td></tr><tr><td>Profit Before Tax</td><td>£894</td><td>£1,008</td><td>£1,209</td><td>£1,415</td><td>£1,671</td><td>£6,197</td></tr><tr><td>Profit After Tax      </td><td>£725</td><td>£817</td><td>£979</td><td>£1,146</td><td>£1,353</td><td>£5,020</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>£9,941</td><td>£33,761</td></tr><tr><td>Net Return</td><td>£4,225</td><td>£4,387</td><td>£8,262</td><td>£10,614</td><td>£11,294</td><td>£38,781</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>