<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>£17,832</td><td>£18,099</td><td>£18,552</td><td>£19,016</td><td>£19,586</td><td>£93,085</td></tr><tr><td>Total Expenses</td><td>£17,161</td><td>£17,200</td><td>£17,256</td><td>£17,313</td><td>£17,381</td><td>£86,310</td></tr><tr><td>Profit Before Tax</td><td>£671</td><td>£900</td><td>£1,296</td><td>£1,703</td><td>£2,206</td><td>£6,775</td></tr><tr><td>Profit After Tax      </td><td>£543</td><td>£729</td><td>£1,050</td><td>£1,379</td><td>£1,787</td><td>£5,488</td></tr><tr><td>Change In Property Value</td><td>£3,750</td><td>£3,788</td><td>£11,476</td><td>£15,761</td><td>£18,440</td><td>£53,214</td></tr><tr><td>Net Return</td><td>£4,293</td><td>£4,516</td><td>£12,526</td><td>£17,140</td><td>£20,226</td><td>£58,702</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>