<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>£6,192</td><td>£6,285</td><td>£6,442</td><td>£6,603</td><td>£6,801</td><td>£32,323</td></tr><tr><td>Total Expenses</td><td>£5,924</td><td>£5,979</td><td>£6,038</td><td>£6,098</td><td>£6,161</td><td>£30,200</td></tr><tr><td>Profit Before Tax</td><td>£268</td><td>£305</td><td>£404</td><td>£505</td><td>£641</td><td>£2,123</td></tr><tr><td>Profit After Tax      </td><td>£217</td><td>£247</td><td>£327</td><td>£409</td><td>£519</td><td>£1,720</td></tr><tr><td>Change In Property Value</td><td>£2,083</td><td>£2,135</td><td>£3,938</td><td>£5,030</td><td>£5,789</td><td>£18,974</td></tr><tr><td>Net Return</td><td>£2,299</td><td>£2,382</td><td>£4,265</td><td>£5,439</td><td>£6,308</td><td>£20,694</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>9%</td><td>16%</td><td>21%</td><td>24%</td><td>80%</td></tr></tbody></table></div></div></template></turbo-stream>