<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>£13,308</td><td>£13,508</td><td>£13,845</td><td>£14,191</td><td>£14,617</td><td>£69,470</td></tr><tr><td>Total Expenses</td><td>£12,940</td><td>£12,971</td><td>£13,016</td><td>£13,061</td><td>£13,115</td><td>£65,103</td></tr><tr><td>Profit Before Tax</td><td>£368</td><td>£536</td><td>£830</td><td>£1,130</td><td>£1,503</td><td>£4,367</td></tr><tr><td>Profit After Tax      </td><td>£298</td><td>£434</td><td>£672</td><td>£915</td><td>£1,217</td><td>£3,537</td></tr><tr><td>Change In Property Value</td><td>£2,800</td><td>£2,828</td><td>£8,569</td><td>£11,768</td><td>£13,768</td><td>£39,733</td></tr><tr><td>Net Return</td><td>£3,098</td><td>£3,262</td><td>£9,241</td><td>£12,683</td><td>£14,986</td><td>£43,270</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>17%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>