<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>£7,296</td><td>£7,405</td><td>£7,591</td><td>£7,780</td><td>£8,014</td><td>£38,086</td></tr><tr><td>Total Expenses</td><td>£6,598</td><td>£6,655</td><td>£6,716</td><td>£6,779</td><td>£6,845</td><td>£33,593</td></tr><tr><td>Profit Before Tax</td><td>£698</td><td>£751</td><td>£874</td><td>£1,001</td><td>£1,169</td><td>£4,493</td></tr><tr><td>Profit After Tax      </td><td>£565</td><td>£608</td><td>£708</td><td>£811</td><td>£947</td><td>£3,639</td></tr><tr><td>Change In Property Value</td><td>£2,438</td><td>£2,498</td><td>£4,610</td><td>£5,888</td><td>£6,776</td><td>£22,209</td></tr><tr><td>Net Return</td><td>£3,003</td><td>£3,106</td><td>£5,318</td><td>£6,698</td><td>£7,723</td><td>£25,848</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>85%</td></tr></tbody></table></div></div></template></turbo-stream>