<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>£13,752</td><td>£13,958</td><td>£14,307</td><td>£14,665</td><td>£15,105</td><td>£71,787</td></tr><tr><td>Total Expenses</td><td>£13,215</td><td>£13,339</td><td>£13,471</td><td>£13,605</td><td>£13,745</td><td>£67,376</td></tr><tr><td>Profit Before Tax</td><td>£537</td><td>£619</td><td>£836</td><td>£1,060</td><td>£1,360</td><td>£4,412</td></tr><tr><td>Profit After Tax      </td><td>£435</td><td>£501</td><td>£678</td><td>£858</td><td>£1,101</td><td>£3,574</td></tr><tr><td>Change In Property Value</td><td>£4,625</td><td>£4,741</td><td>£8,746</td><td>£11,171</td><td>£12,857</td><td>£42,140</td></tr><tr><td>Net Return</td><td>£5,060</td><td>£5,242</td><td>£9,424</td><td>£12,029</td><td>£13,958</td><td>£45,714</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>17%</td><td>21%</td><td>25%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>