<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>£21,312</td><td>£21,632</td><td>£22,172</td><td>£22,727</td><td>£23,409</td><td>£111,252</td></tr><tr><td>Total Expenses</td><td>£20,886</td><td>£21,005</td><td>£21,140</td><td>£21,277</td><td>£21,426</td><td>£105,734</td></tr><tr><td>Profit Before Tax</td><td>£426</td><td>£627</td><td>£1,033</td><td>£1,449</td><td>£1,983</td><td>£5,518</td></tr><tr><td>Profit After Tax      </td><td>£345</td><td>£508</td><td>£837</td><td>£1,174</td><td>£1,606</td><td>£4,469</td></tr><tr><td>Change In Property Value</td><td>£11,340</td><td>£11,680</td><td>£22,056</td><td>£25,385</td><td>£26,908</td><td>£97,369</td></tr><tr><td>Net Return</td><td>£11,685</td><td>£12,188</td><td>£22,893</td><td>£26,559</td><td>£28,514</td><td>£101,838</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>19%</td><td>22%</td><td>24%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>