<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>£7,020</td><td>£7,125</td><td>£7,303</td><td>£7,486</td><td>£7,711</td><td>£36,645</td></tr><tr><td>Total Expenses</td><td>£6,471</td><td>£6,528</td><td>£6,588</td><td>£6,651</td><td>£6,716</td><td>£32,953</td></tr><tr><td>Profit Before Tax</td><td>£549</td><td>£598</td><td>£715</td><td>£835</td><td>£995</td><td>£3,692</td></tr><tr><td>Profit After Tax      </td><td>£445</td><td>£484</td><td>£579</td><td>£677</td><td>£806</td><td>£2,990</td></tr><tr><td>Change In Property Value</td><td>£2,375</td><td>£2,434</td><td>£4,491</td><td>£5,737</td><td>£6,602</td><td>£21,640</td></tr><tr><td>Net Return</td><td>£2,820</td><td>£2,918</td><td>£5,071</td><td>£6,413</td><td>£7,408</td><td>£24,630</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>83%</td></tr></tbody></table></div></div></template></turbo-stream>