<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>£14,700</td><td>£14,920</td><td>£15,294</td><td>£15,676</td><td>£16,146</td><td>£76,736</td></tr><tr><td>Total Expenses</td><td>£13,873</td><td>£13,906</td><td>£13,954</td><td>£14,003</td><td>£14,061</td><td>£69,797</td></tr><tr><td>Profit Before Tax</td><td>£828</td><td>£1,014</td><td>£1,339</td><td>£1,673</td><td>£2,085</td><td>£6,939</td></tr><tr><td>Profit After Tax      </td><td>£670</td><td>£822</td><td>£1,085</td><td>£1,355</td><td>£1,689</td><td>£5,621</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,030</td><td>£9,181</td><td>£12,608</td><td>£14,752</td><td>£42,571</td></tr><tr><td>Net Return</td><td>£3,670</td><td>£3,852</td><td>£10,266</td><td>£13,963</td><td>£16,441</td><td>£48,192</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>18%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>