<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>£7,356</td><td>£7,466</td><td>£7,653</td><td>£7,844</td><td>£8,080</td><td>£38,399</td></tr><tr><td>Total Expenses</td><td>£6,483</td><td>£6,536</td><td>£6,594</td><td>£6,653</td><td>£6,715</td><td>£32,982</td></tr><tr><td>Profit Before Tax</td><td>£873</td><td>£930</td><td>£1,059</td><td>£1,191</td><td>£1,364</td><td>£5,417</td></tr><tr><td>Profit After Tax      </td><td>£707</td><td>£753</td><td>£858</td><td>£965</td><td>£1,105</td><td>£4,388</td></tr><tr><td>Change In Property Value</td><td>£2,475</td><td>£2,537</td><td>£4,681</td><td>£5,978</td><td>£6,880</td><td>£22,551</td></tr><tr><td>Net Return</td><td>£3,182</td><td>£3,290</td><td>£5,538</td><td>£6,943</td><td>£7,985</td><td>£26,938</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>