<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>£6,684</td><td>£6,784</td><td>£6,954</td><td>£7,128</td><td>£7,342</td><td>£34,891</td></tr><tr><td>Total Expenses</td><td>£6,239</td><td>£6,295</td><td>£6,355</td><td>£6,416</td><td>£6,480</td><td>£31,786</td></tr><tr><td>Profit Before Tax</td><td>£445</td><td>£489</td><td>£599</td><td>£711</td><td>£861</td><td>£3,105</td></tr><tr><td>Profit After Tax      </td><td>£360</td><td>£396</td><td>£485</td><td>£576</td><td>£698</td><td>£2,515</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,306</td><td>£4,255</td><td>£5,435</td><td>£6,255</td><td>£20,501</td></tr><tr><td>Net Return</td><td>£2,610</td><td>£2,702</td><td>£4,740</td><td>£6,011</td><td>£6,952</td><td>£23,016</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>25%</td><td>82%</td></tr></tbody></table></div></div></template></turbo-stream>