<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>£6,900</td><td>£7,038</td><td>£7,214</td><td>£7,394</td><td>£7,579</td><td>£36,125</td></tr><tr><td>Total Expenses</td><td>£5,753</td><td>£5,778</td><td>£5,806</td><td>£5,835</td><td>£5,864</td><td>£29,036</td></tr><tr><td>Profit Before Tax</td><td>£1,147</td><td>£1,260</td><td>£1,408</td><td>£1,559</td><td>£1,715</td><td>£7,089</td></tr><tr><td>Profit After Tax      </td><td>£929</td><td>£1,021</td><td>£1,140</td><td>£1,263</td><td>£1,389</td><td>£5,742</td></tr><tr><td>Change In Property Value</td><td>£3,450</td><td>£3,554</td><td>£6,100</td><td>£7,686</td><td>£8,147</td><td>£28,937</td></tr><tr><td>Net Return</td><td>£4,379</td><td>£4,574</td><td>£7,240</td><td>£8,949</td><td>£9,536</td><td>£34,679</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>