<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>£12,636</td><td>£12,826</td><td>£13,146</td><td>£13,475</td><td>£13,879</td><td>£65,962</td></tr><tr><td>Total Expenses</td><td>£11,465</td><td>£11,495</td><td>£11,538</td><td>£11,582</td><td>£11,633</td><td>£57,712</td></tr><tr><td>Profit Before Tax</td><td>£1,171</td><td>£1,331</td><td>£1,608</td><td>£1,893</td><td>£2,246</td><td>£8,250</td></tr><tr><td>Profit After Tax      </td><td>£949</td><td>£1,078</td><td>£1,303</td><td>£1,533</td><td>£1,820</td><td>£6,682</td></tr><tr><td>Change In Property Value</td><td>£4,890</td><td>£4,988</td><td>£10,176</td><td>£13,228</td><td>£13,890</td><td>£47,172</td></tr><tr><td>Net Return</td><td>£5,839</td><td>£6,066</td><td>£11,478</td><td>£14,762</td><td>£15,709</td><td>£53,854</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>9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>