<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>£15,336</td><td>£15,643</td><td>£16,034</td><td>£16,435</td><td>£16,845</td><td>£80,293</td></tr><tr><td>Total Expenses</td><td>£14,603</td><td>£14,680</td><td>£14,762</td><td>£14,846</td><td>£14,929</td><td>£73,819</td></tr><tr><td>Profit Before Tax</td><td>£733</td><td>£963</td><td>£1,272</td><td>£1,589</td><td>£1,916</td><td>£6,473</td></tr><tr><td>Profit After Tax      </td><td>£594</td><td>£780</td><td>£1,030</td><td>£1,287</td><td>£1,552</td><td>£5,244</td></tr><tr><td>Change In Property Value</td><td>£5,580</td><td>£5,692</td><td>£11,611</td><td>£15,094</td><td>£17,434</td><td>£55,410</td></tr><tr><td>Net Return</td><td>£6,174</td><td>£6,472</td><td>£12,641</td><td>£16,381</td><td>£18,986</td><td>£60,654</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>4%</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>