<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>£15,216</td><td>£15,444</td><td>£15,830</td><td>£16,226</td><td>£16,713</td><td>£79,430</td></tr><tr><td>Total Expenses</td><td>£14,256</td><td>£14,325</td><td>£14,407</td><td>£14,491</td><td>£14,583</td><td>£72,062</td></tr><tr><td>Profit Before Tax</td><td>£960</td><td>£1,119</td><td>£1,423</td><td>£1,735</td><td>£2,130</td><td>£7,367</td></tr><tr><td>Profit After Tax      </td><td>£778</td><td>£906</td><td>£1,153</td><td>£1,405</td><td>£1,725</td><td>£5,967</td></tr><tr><td>Change In Property Value</td><td>£8,100</td><td>£8,343</td><td>£15,754</td><td>£18,132</td><td>£19,220</td><td>£69,549</td></tr><tr><td>Net Return</td><td>£8,878</td><td>£9,249</td><td>£16,907</td><td>£19,537</td><td>£20,945</td><td>£75,516</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>