<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>£12,792</td><td>£13,048</td><td>£13,374</td><td>£13,708</td><td>£14,051</td><td>£66,973</td></tr><tr><td>Total Expenses</td><td>£11,611</td><td>£11,683</td><td>£11,758</td><td>£11,835</td><td>£11,912</td><td>£58,799</td></tr><tr><td>Profit Before Tax</td><td>£1,181</td><td>£1,365</td><td>£1,616</td><td>£1,873</td><td>£2,139</td><td>£8,174</td></tr><tr><td>Profit After Tax      </td><td>£957</td><td>£1,106</td><td>£1,309</td><td>£1,517</td><td>£1,732</td><td>£6,621</td></tr><tr><td>Change In Property Value</td><td>£4,200</td><td>£4,284</td><td>£8,739</td><td>£11,361</td><td>£13,122</td><td>£41,707</td></tr><tr><td>Net Return</td><td>£5,157</td><td>£5,390</td><td>£10,048</td><td>£12,878</td><td>£14,855</td><td>£48,328</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>5%</td><td>5%</td><td>10%</td><td>12%</td><td>14%</td><td>46%</td></tr></tbody></table></div></div></template></turbo-stream>