<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>£15,600</td><td>£15,834</td><td>£16,230</td><td>£16,636</td><td>£17,135</td><td>£81,434</td></tr><tr><td>Total Expenses</td><td>£14,407</td><td>£14,498</td><td>£14,600</td><td>£14,705</td><td>£14,817</td><td>£73,027</td></tr><tr><td>Profit Before Tax</td><td>£1,193</td><td>£1,336</td><td>£1,630</td><td>£1,931</td><td>£2,317</td><td>£8,407</td></tr><tr><td>Profit After Tax      </td><td>£967</td><td>£1,083</td><td>£1,320</td><td>£1,564</td><td>£1,877</td><td>£6,810</td></tr><tr><td>Change In Property Value</td><td>£6,249</td><td>£6,405</td><td>£11,817</td><td>£15,093</td><td>£17,371</td><td>£56,935</td></tr><tr><td>Net Return</td><td>£7,215</td><td>£7,487</td><td>£13,137</td><td>£16,657</td><td>£19,248</td><td>£63,745</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>