<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>£15,456</td><td>£15,765</td><td>£16,159</td><td>£16,563</td><td>£16,977</td><td>£80,921</td></tr><tr><td>Total Expenses</td><td>£14,258</td><td>£14,335</td><td>£14,417</td><td>£14,501</td><td>£14,585</td><td>£72,097</td></tr><tr><td>Profit Before Tax</td><td>£1,198</td><td>£1,430</td><td>£1,742</td><td>£2,062</td><td>£2,392</td><td>£8,824</td></tr><tr><td>Profit After Tax      </td><td>£971</td><td>£1,159</td><td>£1,411</td><td>£1,670</td><td>£1,937</td><td>£7,148</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£6,371</td><td>£6,667</td><td>£12,647</td><td>£16,277</td><td>£18,809</td><td>£60,771</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>9%</td><td>12%</td><td>14%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>