<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>£14,880</td><td>£15,103</td><td>£15,481</td><td>£15,868</td><td>£16,344</td><td>£77,676</td></tr><tr><td>Total Expenses</td><td>£13,804</td><td>£13,872</td><td>£13,953</td><td>£14,035</td><td>£14,125</td><td>£69,788</td></tr><tr><td>Profit Before Tax</td><td>£1,077</td><td>£1,231</td><td>£1,528</td><td>£1,833</td><td>£2,218</td><td>£7,887</td></tr><tr><td>Profit After Tax      </td><td>£872</td><td>£997</td><td>£1,238</td><td>£1,484</td><td>£1,797</td><td>£6,389</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£3,959</td><td>£9,375</td><td>£12,476</td><td>£14,485</td><td>£44,195</td></tr><tr><td>Net Return</td><td>£4,772</td><td>£4,956</td><td>£10,613</td><td>£13,960</td><td>£16,282</td><td>£50,583</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>18%</td><td>20%</td><td>64%</td></tr></tbody></table></div></div></template></turbo-stream>