<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>£7,272</td><td>£7,381</td><td>£7,566</td><td>£7,755</td><td>£7,987</td><td>£37,961</td></tr><tr><td>Total Expenses</td><td>£6,693</td><td>£6,750</td><td>£6,811</td><td>£6,874</td><td>£6,940</td><td>£34,067</td></tr><tr><td>Profit Before Tax</td><td>£579</td><td>£631</td><td>£755</td><td>£881</td><td>£1,048</td><td>£3,894</td></tr><tr><td>Profit After Tax      </td><td>£469</td><td>£511</td><td>£611</td><td>£714</td><td>£849</td><td>£3,154</td></tr><tr><td>Change In Property Value</td><td>£2,499</td><td>£2,561</td><td>£4,725</td><td>£6,035</td><td>£6,946</td><td>£22,767</td></tr><tr><td>Net Return</td><td>£2,968</td><td>£3,073</td><td>£5,337</td><td>£6,749</td><td>£7,795</td><td>£25,921</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>17%</td><td>22%</td><td>25%</td><td>84%</td></tr></tbody></table></div></div></template></turbo-stream>