<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>£16,152</td><td>£16,394</td><td>£16,804</td><td>£17,224</td><td>£17,741</td><td>£84,316</td></tr><tr><td>Total Expenses</td><td>£14,930</td><td>£14,966</td><td>£15,018</td><td>£15,071</td><td>£15,133</td><td>£75,118</td></tr><tr><td>Profit Before Tax</td><td>£1,222</td><td>£1,428</td><td>£1,786</td><td>£2,154</td><td>£2,608</td><td>£9,198</td></tr><tr><td>Profit After Tax      </td><td>£990</td><td>£1,157</td><td>£1,447</td><td>£1,744</td><td>£2,112</td><td>£7,450</td></tr><tr><td>Change In Property Value</td><td>£3,230</td><td>£3,262</td><td>£9,885</td><td>£13,575</td><td>£15,883</td><td>£45,835</td></tr><tr><td>Net Return</td><td>£4,220</td><td>£4,419</td><td>£11,332</td><td>£15,319</td><td>£17,995</td><td>£53,285</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>18%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>