<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>£19,380</td><td>£19,671</td><td>£20,162</td><td>£20,667</td><td>£21,287</td><td>£101,166</td></tr><tr><td>Total Expenses</td><td>£18,816</td><td>£18,891</td><td>£18,983</td><td>£19,078</td><td>£19,182</td><td>£94,951</td></tr><tr><td>Profit Before Tax</td><td>£564</td><td>£780</td><td>£1,179</td><td>£1,589</td><td>£2,104</td><td>£6,216</td></tr><tr><td>Profit After Tax      </td><td>£457</td><td>£631</td><td>£955</td><td>£1,287</td><td>£1,704</td><td>£5,035</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£7,650</td><td>£15,606</td><td>£20,288</td><td>£21,302</td><td>£72,346</td></tr><tr><td>Net Return</td><td>£7,957</td><td>£8,281</td><td>£16,561</td><td>£21,575</td><td>£23,007</td><td>£77,381</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>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>