<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>£15,672</td><td>£15,985</td><td>£16,385</td><td>£16,795</td><td>£17,215</td><td>£82,052</td></tr><tr><td>Total Expenses</td><td>£14,875</td><td>£14,952</td><td>£15,035</td><td>£15,120</td><td>£15,204</td><td>£75,185</td></tr><tr><td>Profit Before Tax</td><td>£797</td><td>£1,034</td><td>£1,350</td><td>£1,675</td><td>£2,010</td><td>£6,866</td></tr><tr><td>Profit After Tax      </td><td>£646</td><td>£837</td><td>£1,094</td><td>£1,357</td><td>£1,628</td><td>£5,562</td></tr><tr><td>Change In Property Value</td><td>£5,700</td><td>£5,814</td><td>£11,861</td><td>£15,419</td><td>£17,809</td><td>£56,602</td></tr><tr><td>Net Return</td><td>£6,346</td><td>£6,651</td><td>£12,954</td><td>£16,776</td><td>£19,437</td><td>£62,164</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>