<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>£18,864</td><td>£19,147</td><td>£19,626</td><td>£20,116</td><td>£20,720</td><td>£98,473</td></tr><tr><td>Total Expenses</td><td>£18,368</td><td>£18,442</td><td>£18,533</td><td>£18,626</td><td>£18,729</td><td>£92,697</td></tr><tr><td>Profit Before Tax</td><td>£496</td><td>£705</td><td>£1,093</td><td>£1,490</td><td>£1,991</td><td>£5,775</td></tr><tr><td>Profit After Tax      </td><td>£402</td><td>£571</td><td>£885</td><td>£1,207</td><td>£1,613</td><td>£4,678</td></tr><tr><td>Change In Property Value</td><td>£7,300</td><td>£7,446</td><td>£15,190</td><td>£19,747</td><td>£20,734</td><td>£70,417</td></tr><tr><td>Net Return</td><td>£7,702</td><td>£8,017</td><td>£16,075</td><td>£20,954</td><td>£22,347</td><td>£75,095</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>