<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>£6,912</td><td>£7,016</td><td>£7,191</td><td>£7,371</td><td>£7,592</td><td>£36,082</td></tr><tr><td>Total Expenses</td><td>£6,683</td><td>£6,745</td><td>£6,810</td><td>£6,877</td><td>£6,946</td><td>£34,062</td></tr><tr><td>Profit Before Tax</td><td>£229</td><td>£271</td><td>£381</td><td>£494</td><td>£646</td><td>£2,020</td></tr><tr><td>Profit After Tax      </td><td>£185</td><td>£219</td><td>£309</td><td>£400</td><td>£523</td><td>£1,636</td></tr><tr><td>Change In Property Value</td><td>£2,375</td><td>£2,434</td><td>£4,491</td><td>£5,737</td><td>£6,602</td><td>£21,640</td></tr><tr><td>Net Return</td><td>£2,560</td><td>£2,654</td><td>£4,800</td><td>£6,137</td><td>£7,125</td><td>£23,276</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>