<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>£18,336</td><td>£18,611</td><td>£19,076</td><td>£19,553</td><td>£20,140</td><td>£95,716</td></tr><tr><td>Total Expenses</td><td>£17,807</td><td>£17,846</td><td>£17,903</td><td>£17,962</td><td>£18,031</td><td>£89,549</td></tr><tr><td>Profit Before Tax</td><td>£529</td><td>£765</td><td>£1,173</td><td>£1,591</td><td>£2,109</td><td>£6,168</td></tr><tr><td>Profit After Tax      </td><td>£429</td><td>£620</td><td>£950</td><td>£1,289</td><td>£1,708</td><td>£4,996</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£3,939</td><td>£11,935</td><td>£16,391</td><td>£19,177</td><td>£55,343</td></tr><tr><td>Net Return</td><td>£4,329</td><td>£4,559</td><td>£12,885</td><td>£17,680</td><td>£20,885</td><td>£60,338</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>