<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>£20,448</td><td>£20,755</td><td>£21,274</td><td>£21,805</td><td>£22,460</td><td>£106,741</td></tr><tr><td>Total Expenses</td><td>£19,605</td><td>£19,647</td><td>£19,710</td><td>£19,774</td><td>£19,850</td><td>£98,586</td></tr><tr><td>Profit Before Tax</td><td>£843</td><td>£1,107</td><td>£1,564</td><td>£2,031</td><td>£2,610</td><td>£8,155</td></tr><tr><td>Profit After Tax      </td><td>£683</td><td>£897</td><td>£1,267</td><td>£1,645</td><td>£2,114</td><td>£6,606</td></tr><tr><td>Change In Property Value</td><td>£4,300</td><td>£4,343</td><td>£13,159</td><td>£18,072</td><td>£21,144</td><td>£61,019</td></tr><tr><td>Net Return</td><td>£4,983</td><td>£5,240</td><td>£14,426</td><td>£19,718</td><td>£23,258</td><td>£67,624</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>