<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>£12,504</td><td>£12,692</td><td>£13,009</td><td>£13,334</td><td>£13,734</td><td>£65,273</td></tr><tr><td>Total Expenses</td><td>£11,667</td><td>£11,697</td><td>£11,740</td><td>£11,783</td><td>£11,834</td><td>£58,722</td></tr><tr><td>Profit Before Tax</td><td>£837</td><td>£994</td><td>£1,269</td><td>£1,551</td><td>£1,900</td><td>£6,551</td></tr><tr><td>Profit After Tax      </td><td>£678</td><td>£805</td><td>£1,028</td><td>£1,256</td><td>£1,539</td><td>£5,306</td></tr><tr><td>Change In Property Value</td><td>£6,249</td><td>£6,405</td><td>£11,817</td><td>£15,093</td><td>£17,371</td><td>£56,935</td></tr><tr><td>Net Return</td><td>£6,927</td><td>£7,210</td><td>£12,845</td><td>£16,349</td><td>£18,910</td><td>£62,241</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>22%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>