<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>£14,088</td><td>£14,299</td><td>£14,657</td><td>£15,023</td><td>£15,474</td><td>£73,541</td></tr><tr><td>Total Expenses</td><td>£13,326</td><td>£13,393</td><td>£13,471</td><td>£13,552</td><td>£13,640</td><td>£67,381</td></tr><tr><td>Profit Before Tax</td><td>£762</td><td>£907</td><td>£1,185</td><td>£1,471</td><td>£1,834</td><td>£6,160</td></tr><tr><td>Profit After Tax      </td><td>£618</td><td>£734</td><td>£960</td><td>£1,192</td><td>£1,486</td><td>£4,990</td></tr><tr><td>Change In Property Value</td><td>£7,499</td><td>£7,723</td><td>£14,584</td><td>£16,785</td><td>£17,793</td><td>£64,384</td></tr><tr><td>Net Return</td><td>£8,116</td><td>£8,458</td><td>£15,545</td><td>£17,977</td><td>£19,278</td><td>£69,374</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>11%</td><td>11%</td><td>20%</td><td>24%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>