<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>£17,040</td><td>£17,381</td><td>£17,815</td><td>£18,261</td><td>£18,717</td><td>£89,214</td></tr><tr><td>Total Expenses</td><td>£16,003</td><td>£16,083</td><td>£16,170</td><td>£16,258</td><td>£16,346</td><td>£80,861</td></tr><tr><td>Profit Before Tax</td><td>£1,037</td><td>£1,297</td><td>£1,646</td><td>£2,003</td><td>£2,371</td><td>£8,353</td></tr><tr><td>Profit After Tax      </td><td>£840</td><td>£1,051</td><td>£1,333</td><td>£1,622</td><td>£1,920</td><td>£6,766</td></tr><tr><td>Change In Property Value</td><td>£6,200</td><td>£6,324</td><td>£12,901</td><td>£16,771</td><td>£19,371</td><td>£61,567</td></tr><tr><td>Net Return</td><td>£7,040</td><td>£7,375</td><td>£14,234</td><td>£18,393</td><td>£21,291</td><td>£68,333</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</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>41%</td></tr></tbody></table></div></div></template></turbo-stream>