<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>£19,020</td><td>£19,305</td><td>£19,788</td><td>£20,283</td><td>£20,891</td><td>£99,287</td></tr><tr><td>Total Expenses</td><td>£18,272</td><td>£18,312</td><td>£18,371</td><td>£18,431</td><td>£18,503</td><td>£91,890</td></tr><tr><td>Profit Before Tax</td><td>£748</td><td>£993</td><td>£1,417</td><td>£1,851</td><td>£2,388</td><td>£7,397</td></tr><tr><td>Profit After Tax      </td><td>£606</td><td>£805</td><td>£1,148</td><td>£1,499</td><td>£1,934</td><td>£5,992</td></tr><tr><td>Change In Property Value</td><td>£4,000</td><td>£4,040</td><td>£12,241</td><td>£16,811</td><td>£19,669</td><td>£56,762</td></tr><tr><td>Net Return</td><td>£4,606</td><td>£4,845</td><td>£13,389</td><td>£18,311</td><td>£21,604</td><td>£62,754</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>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>