<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>£5,940</td><td>£6,029</td><td>£6,180</td><td>£6,334</td><td>£6,524</td><td>£31,008</td></tr><tr><td>Total Expenses</td><td>£5,181</td><td>£5,222</td><td>£5,268</td><td>£5,314</td><td>£5,364</td><td>£26,350</td></tr><tr><td>Profit Before Tax</td><td>£759</td><td>£807</td><td>£912</td><td>£1,020</td><td>£1,161</td><td>£4,658</td></tr><tr><td>Profit After Tax      </td><td>£615</td><td>£653</td><td>£739</td><td>£826</td><td>£940</td><td>£3,773</td></tr><tr><td>Change In Property Value</td><td>£1,999</td><td>£2,049</td><td>£3,780</td><td>£4,828</td><td>£5,556</td><td>£18,211</td></tr><tr><td>Net Return</td><td>£2,614</td><td>£2,702</td><td>£4,519</td><td>£5,654</td><td>£6,496</td><td>£21,984</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>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>