<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>£17,112</td><td>£17,369</td><td>£17,803</td><td>£18,248</td><td>£18,795</td><td>£89,327</td></tr><tr><td>Total Expenses</td><td>£16,494</td><td>£16,531</td><td>£16,586</td><td>£16,641</td><td>£16,706</td><td>£82,959</td></tr><tr><td>Profit Before Tax</td><td>£618</td><td>£837</td><td>£1,217</td><td>£1,607</td><td>£2,089</td><td>£6,368</td></tr><tr><td>Profit After Tax      </td><td>£500</td><td>£678</td><td>£986</td><td>£1,302</td><td>£1,692</td><td>£5,158</td></tr><tr><td>Change In Property Value</td><td>£3,600</td><td>£3,636</td><td>£11,017</td><td>£15,130</td><td>£17,702</td><td>£51,085</td></tr><tr><td>Net Return</td><td>£4,100</td><td>£4,314</td><td>£12,003</td><td>£16,432</td><td>£19,394</td><td>£56,244</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>