<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>£18,036</td><td>£18,397</td><td>£18,857</td><td>£19,328</td><td>£19,811</td><td>£94,429</td></tr><tr><td>Total Expenses</td><td>£16,817</td><td>£16,899</td><td>£16,988</td><td>£17,079</td><td>£17,170</td><td>£84,953</td></tr><tr><td>Profit Before Tax</td><td>£1,219</td><td>£1,498</td><td>£1,869</td><td>£2,249</td><td>£2,641</td><td>£9,476</td></tr><tr><td>Profit After Tax      </td><td>£987</td><td>£1,213</td><td>£1,514</td><td>£1,822</td><td>£2,139</td><td>£7,675</td></tr><tr><td>Change In Property Value</td><td>£6,560</td><td>£6,691</td><td>£13,650</td><td>£17,745</td><td>£20,496</td><td>£65,142</td></tr><tr><td>Net Return</td><td>£7,547</td><td>£7,904</td><td>£15,164</td><td>£19,567</td><td>£22,635</td><td>£72,817</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>8%</td><td>11%</td><td>13%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>