<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>£12,552</td><td>£12,740</td><td>£13,059</td><td>£13,385</td><td>£13,787</td><td>£65,523</td></tr><tr><td>Total Expenses</td><td>£11,674</td><td>£11,704</td><td>£11,747</td><td>£11,790</td><td>£11,841</td><td>£58,757</td></tr><tr><td>Profit Before Tax</td><td>£878</td><td>£1,036</td><td>£1,312</td><td>£1,595</td><td>£1,946</td><td>£6,766</td></tr><tr><td>Profit After Tax      </td><td>£711</td><td>£839</td><td>£1,063</td><td>£1,292</td><td>£1,576</td><td>£5,481</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>£6,961</td><td>£7,245</td><td>£12,882</td><td>£16,388</td><td>£18,950</td><td>£62,427</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>10%</td><td>17%</td><td>22%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>