<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>£13,812</td><td>£14,019</td><td>£14,370</td><td>£14,729</td><td>£15,171</td><td>£72,101</td></tr><tr><td>Total Expenses</td><td>£13,102</td><td>£13,168</td><td>£13,246</td><td>£13,326</td><td>£13,413</td><td>£66,255</td></tr><tr><td>Profit Before Tax</td><td>£710</td><td>£851</td><td>£1,123</td><td>£1,403</td><td>£1,758</td><td>£5,845</td></tr><tr><td>Profit After Tax      </td><td>£575</td><td>£689</td><td>£910</td><td>£1,136</td><td>£1,424</td><td>£4,735</td></tr><tr><td>Change In Property Value</td><td>£7,350</td><td>£7,571</td><td>£14,296</td><td>£16,453</td><td>£17,440</td><td>£63,109</td></tr><tr><td>Net Return</td><td>£7,925</td><td>£8,260</td><td>£15,206</td><td>£17,589</td><td>£18,864</td><td>£67,844</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>6%</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>