<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>£14,268</td><td>£14,482</td><td>£14,844</td><td>£15,215</td><td>£15,672</td><td>£74,481</td></tr><tr><td>Total Expenses</td><td>£13,234</td><td>£13,267</td><td>£13,314</td><td>£13,362</td><td>£13,418</td><td>£66,596</td></tr><tr><td>Profit Before Tax</td><td>£1,034</td><td>£1,215</td><td>£1,530</td><td>£1,853</td><td>£2,253</td><td>£7,885</td></tr><tr><td>Profit After Tax      </td><td>£837</td><td>£984</td><td>£1,239</td><td>£1,501</td><td>£1,825</td><td>£6,387</td></tr><tr><td>Change In Property Value</td><td>£7,125</td><td>£7,303</td><td>£13,474</td><td>£17,210</td><td>£19,807</td><td>£64,919</td></tr><tr><td>Net Return</td><td>£7,962</td><td>£8,287</td><td>£14,714</td><td>£18,711</td><td>£21,632</td><td>£71,306</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>21%</td><td>25%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>