<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>£16,644</td><td>£16,894</td><td>£17,316</td><td>£17,749</td><td>£18,281</td><td>£86,884</td></tr><tr><td>Total Expenses</td><td>£16,049</td><td>£16,085</td><td>£16,138</td><td>£16,192</td><td>£16,256</td><td>£80,721</td></tr><tr><td>Profit Before Tax</td><td>£595</td><td>£809</td><td>£1,178</td><td>£1,557</td><td>£2,025</td><td>£6,163</td></tr><tr><td>Profit After Tax      </td><td>£482</td><td>£655</td><td>£954</td><td>£1,261</td><td>£1,640</td><td>£4,992</td></tr><tr><td>Change In Property Value</td><td>£3,500</td><td>£3,534</td><td>£10,710</td><td>£14,708</td><td>£17,208</td><td>£49,659</td></tr><tr><td>Net Return</td><td>£3,982</td><td>£4,189</td><td>£11,664</td><td>£15,969</td><td>£18,848</td><td>£54,652</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>4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>14%</td><td>17%</td><td>49%</td></tr></tbody></table></div></div></template></turbo-stream>