<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>£13,080</td><td>£13,276</td><td>£13,608</td><td>£13,948</td><td>£14,367</td><td>£68,279</td></tr><tr><td>Total Expenses</td><td>£12,719</td><td>£12,750</td><td>£12,794</td><td>£12,839</td><td>£12,891</td><td>£63,992</td></tr><tr><td>Profit Before Tax</td><td>£361</td><td>£526</td><td>£814</td><td>£1,110</td><td>£1,476</td><td>£4,287</td></tr><tr><td>Profit After Tax      </td><td>£293</td><td>£426</td><td>£660</td><td>£899</td><td>£1,195</td><td>£3,473</td></tr><tr><td>Change In Property Value</td><td>£2,750</td><td>£2,778</td><td>£8,416</td><td>£11,558</td><td>£13,523</td><td>£39,024</td></tr><tr><td>Net Return</td><td>£3,043</td><td>£3,204</td><td>£9,076</td><td>£12,457</td><td>£14,718</td><td>£42,496</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>