<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>£13,080</td><td>£13,276</td><td>£13,608</td><td>£13,948</td><td>£14,367</td><td>£68,279</td></tr><tr><td>Total Expenses</td><td>£12,751</td><td>£12,874</td><td>£13,004</td><td>£13,137</td><td>£13,275</td><td>£65,041</td></tr><tr><td>Profit Before Tax</td><td>£329</td><td>£402</td><td>£604</td><td>£811</td><td>£1,092</td><td>£3,238</td></tr><tr><td>Profit After Tax      </td><td>£266</td><td>£326</td><td>£489</td><td>£657</td><td>£885</td><td>£2,623</td></tr><tr><td>Change In Property Value</td><td>£4,375</td><td>£4,484</td><td>£8,274</td><td>£10,567</td><td>£12,162</td><td>£39,862</td></tr><tr><td>Net Return</td><td>£4,641</td><td>£4,810</td><td>£8,763</td><td>£11,225</td><td>£13,047</td><td>£42,485</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>