<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>£14,760</td><td>£14,981</td><td>£15,356</td><td>£15,740</td><td>£16,212</td><td>£77,049</td></tr><tr><td>Total Expenses</td><td>£13,680</td><td>£13,714</td><td>£13,762</td><td>£13,811</td><td>£13,869</td><td>£68,836</td></tr><tr><td>Profit Before Tax</td><td>£1,080</td><td>£1,268</td><td>£1,594</td><td>£1,929</td><td>£2,343</td><td>£8,213</td></tr><tr><td>Profit After Tax      </td><td>£875</td><td>£1,027</td><td>£1,291</td><td>£1,562</td><td>£1,898</td><td>£6,652</td></tr><tr><td>Change In Property Value</td><td>£7,375</td><td>£7,559</td><td>£13,947</td><td>£17,813</td><td>£20,502</td><td>£67,197</td></tr><tr><td>Net Return</td><td>£8,250</td><td>£8,586</td><td>£15,238</td><td>£19,376</td><td>£22,399</td><td>£73,849</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>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>