<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>£7,476</td><td>£7,588</td><td>£7,778</td><td>£7,972</td><td>£8,211</td><td>£39,026</td></tr><tr><td>Total Expenses</td><td>£6,715</td><td>£6,772</td><td>£6,834</td><td>£6,898</td><td>£6,964</td><td>£34,183</td></tr><tr><td>Profit Before Tax</td><td>£761</td><td>£816</td><td>£944</td><td>£1,075</td><td>£1,247</td><td>£4,842</td></tr><tr><td>Profit After Tax      </td><td>£616</td><td>£661</td><td>£764</td><td>£871</td><td>£1,010</td><td>£3,922</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,563</td><td>£4,728</td><td>£6,038</td><td>£6,950</td><td>£22,779</td></tr><tr><td>Net Return</td><td>£3,116</td><td>£3,223</td><td>£5,492</td><td>£6,909</td><td>£7,960</td><td>£26,701</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>10%</td><td>18%</td><td>22%</td><td>26%</td><td>86%</td></tr></tbody></table></div></div></template></turbo-stream>