<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>£15,396</td><td>£15,627</td><td>£16,018</td><td>£16,418</td><td>£16,911</td><td>£80,369</td></tr><tr><td>Total Expenses</td><td>£14,212</td><td>£14,281</td><td>£14,363</td><td>£14,447</td><td>£14,539</td><td>£71,843</td></tr><tr><td>Profit Before Tax</td><td>£1,184</td><td>£1,346</td><td>£1,654</td><td>£1,971</td><td>£2,371</td><td>£8,526</td></tr><tr><td>Profit After Tax      </td><td>£959</td><td>£1,090</td><td>£1,340</td><td>£1,596</td><td>£1,921</td><td>£6,906</td></tr><tr><td>Change In Property Value</td><td>£4,035</td><td>£4,096</td><td>£9,700</td><td>£12,907</td><td>£14,987</td><td>£45,724</td></tr><tr><td>Net Return</td><td>£4,994</td><td>£5,186</td><td>£11,040</td><td>£14,504</td><td>£16,908</td><td>£52,630</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>