<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>£13,296</td><td>£13,495</td><td>£13,833</td><td>£14,179</td><td>£14,604</td><td>£69,407</td></tr><tr><td>Total Expenses</td><td>£12,343</td><td>£12,375</td><td>£12,419</td><td>£12,465</td><td>£12,518</td><td>£62,121</td></tr><tr><td>Profit Before Tax</td><td>£953</td><td>£1,121</td><td>£1,413</td><td>£1,714</td><td>£2,086</td><td>£7,286</td></tr><tr><td>Profit After Tax      </td><td>£772</td><td>£908</td><td>£1,145</td><td>£1,388</td><td>£1,690</td><td>£5,902</td></tr><tr><td>Change In Property Value</td><td>£6,625</td><td>£6,791</td><td>£12,529</td><td>£16,002</td><td>£18,417</td><td>£60,363</td></tr><tr><td>Net Return</td><td>£7,397</td><td>£7,698</td><td>£13,674</td><td>£17,390</td><td>£20,106</td><td>£66,265</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>9%</td><td>9%</td><td>17%</td><td>21%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>