<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>£14,592</td><td>£14,811</td><td>£15,181</td><td>£15,561</td><td>£16,028</td><td>£76,172</td></tr><tr><td>Total Expenses</td><td>£13,576</td><td>£13,644</td><td>£13,724</td><td>£13,806</td><td>£13,895</td><td>£68,646</td></tr><tr><td>Profit Before Tax</td><td>£1,016</td><td>£1,167</td><td>£1,457</td><td>£1,755</td><td>£2,132</td><td>£7,526</td></tr><tr><td>Profit After Tax      </td><td>£823</td><td>£945</td><td>£1,180</td><td>£1,421</td><td>£1,727</td><td>£6,096</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,882</td><td>£9,195</td><td>£12,236</td><td>£14,207</td><td>£43,345</td></tr><tr><td>Net Return</td><td>£4,648</td><td>£4,827</td><td>£10,375</td><td>£13,657</td><td>£15,934</td><td>£49,441</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>