<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£20,514</td><td>£20,558</td><td>£20,623</td><td>£20,690</td><td>£20,770</td><td>£103,155</td></tr><tr><td>Profit Before Tax</td><td>£1,086</td><td>£1,366</td><td>£1,849</td><td>£2,344</td><td>£2,955</td><td>£9,600</td></tr><tr><td>Profit After Tax      </td><td>£880</td><td>£1,107</td><td>£1,498</td><td>£1,898</td><td>£2,393</td><td>£7,776</td></tr><tr><td>Change In Property Value</td><td>£4,500</td><td>£4,545</td><td>£13,771</td><td>£18,913</td><td>£22,128</td><td>£63,857</td></tr><tr><td>Net Return</td><td>£5,380</td><td>£5,652</td><td>£15,269</td><td>£20,811</td><td>£24,521</td><td>£71,633</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>