<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>£12,588</td><td>£12,840</td><td>£13,161</td><td>£13,490</td><td>£13,827</td><td>£65,905</td></tr><tr><td>Total Expenses</td><td>£11,987</td><td>£12,058</td><td>£12,134</td><td>£12,210</td><td>£12,287</td><td>£60,676</td></tr><tr><td>Profit Before Tax</td><td>£601</td><td>£781</td><td>£1,027</td><td>£1,279</td><td>£1,540</td><td>£5,229</td></tr><tr><td>Profit After Tax      </td><td>£487</td><td>£633</td><td>£832</td><td>£1,036</td><td>£1,248</td><td>£4,235</td></tr><tr><td>Change In Property Value</td><td>£4,400</td><td>£4,488</td><td>£9,156</td><td>£11,902</td><td>£13,747</td><td>£43,693</td></tr><tr><td>Net Return</td><td>£4,887</td><td>£5,121</td><td>£9,988</td><td>£12,939</td><td>£14,995</td><td>£47,928</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>5%</td><td>9%</td><td>12%</td><td>14%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>