<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>£9,360</td><td>£9,500</td><td>£9,738</td><td>£9,981</td><td>£10,281</td><td>£48,860</td></tr><tr><td>Total Expenses</td><td>£8,578</td><td>£8,603</td><td>£8,638</td><td>£8,673</td><td>£8,713</td><td>£43,204</td></tr><tr><td>Profit Before Tax</td><td>£783</td><td>£897</td><td>£1,100</td><td>£1,309</td><td>£1,567</td><td>£5,656</td></tr><tr><td>Profit After Tax      </td><td>£634</td><td>£727</td><td>£891</td><td>£1,060</td><td>£1,270</td><td>£4,581</td></tr><tr><td>Change In Property Value</td><td>£6,300</td><td>£6,521</td><td>£10,605</td><td>£12,206</td><td>£12,938</td><td>£48,569</td></tr><tr><td>Net Return</td><td>£6,934</td><td>£7,247</td><td>£11,496</td><td>£13,265</td><td>£14,207</td><td>£53,150</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>