<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>£22,104</td><td>£22,436</td><td>£22,996</td><td>£23,571</td><td>£24,279</td><td>£115,386</td></tr><tr><td>Total Expenses</td><td>£21,159</td><td>£21,204</td><td>£21,271</td><td>£21,339</td><td>£21,421</td><td>£106,394</td></tr><tr><td>Profit Before Tax</td><td>£945</td><td>£1,232</td><td>£1,726</td><td>£2,232</td><td>£2,858</td><td>£8,992</td></tr><tr><td>Profit After Tax      </td><td>£765</td><td>£998</td><td>£1,398</td><td>£1,808</td><td>£2,315</td><td>£7,284</td></tr><tr><td>Change In Property Value</td><td>£4,650</td><td>£4,697</td><td>£14,230</td><td>£19,543</td><td>£22,865</td><td>£65,985</td></tr><tr><td>Net Return</td><td>£5,415</td><td>£5,694</td><td>£15,628</td><td>£21,351</td><td>£25,180</td><td>£73,269</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>48%</td></tr></tbody></table></div></div></template></turbo-stream>