<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>£13,512</td><td>£13,715</td><td>£14,058</td><td>£14,409</td><td>£14,841</td><td>£70,534</td></tr><tr><td>Total Expenses</td><td>£12,563</td><td>£12,595</td><td>£12,640</td><td>£12,686</td><td>£12,740</td><td>£63,226</td></tr><tr><td>Profit Before Tax</td><td>£949</td><td>£1,119</td><td>£1,417</td><td>£1,723</td><td>£2,101</td><td>£7,309</td></tr><tr><td>Profit After Tax      </td><td>£768</td><td>£907</td><td>£1,148</td><td>£1,395</td><td>£1,702</td><td>£5,920</td></tr><tr><td>Change In Property Value</td><td>£6,750</td><td>£6,919</td><td>£12,765</td><td>£16,304</td><td>£18,764</td><td>£61,502</td></tr><tr><td>Net Return</td><td>£7,518</td><td>£7,826</td><td>£13,913</td><td>£17,699</td><td>£20,466</td><td>£67,422</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>