<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>£12,516</td><td>£12,704</td><td>£13,021</td><td>£13,347</td><td>£13,747</td><td>£65,335</td></tr><tr><td>Total Expenses</td><td>£11,670</td><td>£11,701</td><td>£11,743</td><td>£11,787</td><td>£11,837</td><td>£58,738</td></tr><tr><td>Profit Before Tax</td><td>£846</td><td>£1,003</td><td>£1,278</td><td>£1,560</td><td>£1,910</td><td>£6,597</td></tr><tr><td>Profit After Tax      </td><td>£685</td><td>£813</td><td>£1,035</td><td>£1,264</td><td>£1,547</td><td>£5,344</td></tr><tr><td>Change In Property Value</td><td>£6,250</td><td>£6,406</td><td>£11,820</td><td>£15,096</td><td>£17,374</td><td>£56,946</td></tr><tr><td>Net Return</td><td>£6,935</td><td>£7,219</td><td>£12,855</td><td>£16,360</td><td>£18,921</td><td>£62,290</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>22%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>