<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>£16,692</td><td>£16,942</td><td>£17,366</td><td>£17,800</td><td>£18,334</td><td>£87,135</td></tr><tr><td>Total Expenses</td><td>£16,167</td><td>£16,238</td><td>£16,323</td><td>£16,410</td><td>£16,507</td><td>£81,645</td></tr><tr><td>Profit Before Tax</td><td>£525</td><td>£705</td><td>£1,043</td><td>£1,390</td><td>£1,828</td><td>£5,490</td></tr><tr><td>Profit After Tax      </td><td>£425</td><td>£571</td><td>£845</td><td>£1,126</td><td>£1,480</td><td>£4,447</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,182</td><td>£9,640</td><td>£13,239</td><td>£15,489</td><td>£44,700</td></tr><tr><td>Net Return</td><td>£3,575</td><td>£3,752</td><td>£10,485</td><td>£14,364</td><td>£16,970</td><td>£49,146</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>17%</td><td>50%</td></tr></tbody></table></div></div></template></turbo-stream>