<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>£14,208</td><td>£14,421</td><td>£14,782</td><td>£15,151</td><td>£15,606</td><td>£74,168</td></tr><tr><td>Total Expenses</td><td>£13,459</td><td>£13,584</td><td>£13,717</td><td>£13,852</td><td>£13,994</td><td>£68,605</td></tr><tr><td>Profit Before Tax</td><td>£749</td><td>£837</td><td>£1,065</td><td>£1,299</td><td>£1,612</td><td>£5,562</td></tr><tr><td>Profit After Tax      </td><td>£607</td><td>£678</td><td>£863</td><td>£1,052</td><td>£1,306</td><td>£4,505</td></tr><tr><td>Change In Property Value</td><td>£4,750</td><td>£4,869</td><td>£8,983</td><td>£11,473</td><td>£13,204</td><td>£43,279</td></tr><tr><td>Net Return</td><td>£5,357</td><td>£5,547</td><td>£9,846</td><td>£12,525</td><td>£14,510</td><td>£47,785</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>8%</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>