<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>£14,244</td><td>£14,529</td><td>£14,892</td><td>£15,264</td><td>£15,646</td><td>£74,575</td></tr><tr><td>Total Expenses</td><td>£13,230</td><td>£13,270</td><td>£13,317</td><td>£13,365</td><td>£13,414</td><td>£66,595</td></tr><tr><td>Profit Before Tax</td><td>£1,014</td><td>£1,259</td><td>£1,575</td><td>£1,899</td><td>£2,232</td><td>£7,980</td></tr><tr><td>Profit After Tax      </td><td>£822</td><td>£1,020</td><td>£1,276</td><td>£1,538</td><td>£1,808</td><td>£6,464</td></tr><tr><td>Change In Property Value</td><td>£5,699</td><td>£5,813</td><td>£11,858</td><td>£15,416</td><td>£17,806</td><td>£56,592</td></tr><tr><td>Net Return</td><td>£6,521</td><td>£6,833</td><td>£13,134</td><td>£16,955</td><td>£19,614</td><td>£63,056</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>18%</td><td>23%</td><td>27%</td><td>87%</td></tr></tbody></table></div></div></template></turbo-stream>