<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>£16,080</td><td>£16,321</td><td>£16,729</td><td>£17,147</td><td>£17,662</td><td>£83,940</td></tr><tr><td>Total Expenses</td><td>£15,399</td><td>£15,435</td><td>£15,486</td><td>£15,539</td><td>£15,601</td><td>£77,460</td></tr><tr><td>Profit Before Tax</td><td>£681</td><td>£886</td><td>£1,243</td><td>£1,608</td><td>£2,061</td><td>£6,479</td></tr><tr><td>Profit After Tax      </td><td>£552</td><td>£718</td><td>£1,007</td><td>£1,303</td><td>£1,669</td><td>£5,248</td></tr><tr><td>Change In Property Value</td><td>£6,700</td><td>£6,834</td><td>£13,941</td><td>£18,124</td><td>£19,030</td><td>£64,629</td></tr><tr><td>Net Return</td><td>£7,252</td><td>£7,552</td><td>£14,948</td><td>£19,427</td><td>£20,699</td><td>£69,877</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>20%</td><td>66%</td></tr></tbody></table></div></div></template></turbo-stream>