<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>£13,524</td><td>£13,727</td><td>£14,070</td><td>£14,422</td><td>£14,854</td><td>£70,597</td></tr><tr><td>Total Expenses</td><td>£12,874</td><td>£12,941</td><td>£13,018</td><td>£13,097</td><td>£13,183</td><td>£65,113</td></tr><tr><td>Profit Before Tax</td><td>£650</td><td>£786</td><td>£1,052</td><td>£1,325</td><td>£1,672</td><td>£5,484</td></tr><tr><td>Profit After Tax      </td><td>£526</td><td>£637</td><td>£852</td><td>£1,073</td><td>£1,354</td><td>£4,442</td></tr><tr><td>Change In Property Value</td><td>£7,200</td><td>£7,416</td><td>£14,004</td><td>£16,117</td><td>£17,084</td><td>£61,821</td></tr><tr><td>Net Return</td><td>£7,726</td><td>£8,053</td><td>£14,856</td><td>£17,190</td><td>£18,438</td><td>£66,263</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</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>