<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>£15,492</td><td>£15,724</td><td>£16,117</td><td>£16,520</td><td>£17,016</td><td>£80,870</td></tr><tr><td>Total Expenses</td><td>£14,550</td><td>£14,619</td><td>£14,701</td><td>£14,786</td><td>£14,878</td><td>£73,534</td></tr><tr><td>Profit Before Tax</td><td>£942</td><td>£1,105</td><td>£1,416</td><td>£1,735</td><td>£2,138</td><td>£7,337</td></tr><tr><td>Profit After Tax      </td><td>£763</td><td>£895</td><td>£1,147</td><td>£1,405</td><td>£1,732</td><td>£5,943</td></tr><tr><td>Change In Property Value</td><td>£8,318</td><td>£8,568</td><td>£16,179</td><td>£18,620</td><td>£19,737</td><td>£71,422</td></tr><tr><td>Net Return</td><td>£9,081</td><td>£9,463</td><td>£17,326</td><td>£20,025</td><td>£21,469</td><td>£77,364</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>