<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>£14,844</td><td>£15,141</td><td>£15,519</td><td>£15,907</td><td>£16,305</td><td>£77,717</td></tr><tr><td>Total Expenses</td><td>£14,197</td><td>£14,272</td><td>£14,353</td><td>£14,436</td><td>£14,518</td><td>£71,776</td></tr><tr><td>Profit Before Tax</td><td>£647</td><td>£869</td><td>£1,166</td><td>£1,472</td><td>£1,787</td><td>£5,941</td></tr><tr><td>Profit After Tax      </td><td>£524</td><td>£704</td><td>£945</td><td>£1,192</td><td>£1,447</td><td>£4,812</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,508</td><td>£11,236</td><td>£14,607</td><td>£16,871</td><td>£53,623</td></tr><tr><td>Net Return</td><td>£5,924</td><td>£6,212</td><td>£12,181</td><td>£15,799</td><td>£18,319</td><td>£58,435</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>3%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>9%</td><td>11%</td><td>13%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>