<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>£7,716</td><td>£7,832</td><td>£8,028</td><td>£8,228</td><td>£8,475</td><td>£40,279</td></tr><tr><td>Total Expenses</td><td>£7,014</td><td>£7,070</td><td>£7,132</td><td>£7,195</td><td>£7,261</td><td>£35,672</td></tr><tr><td>Profit Before Tax</td><td>£702</td><td>£762</td><td>£896</td><td>£1,033</td><td>£1,214</td><td>£4,607</td></tr><tr><td>Profit After Tax      </td><td>£569</td><td>£617</td><td>£726</td><td>£837</td><td>£983</td><td>£3,732</td></tr><tr><td>Change In Property Value</td><td>£3,239</td><td>£3,336</td><td>£6,299</td><td>£7,249</td><td>£7,684</td><td>£27,807</td></tr><tr><td>Net Return</td><td>£3,808</td><td>£3,953</td><td>£7,024</td><td>£8,086</td><td>£8,667</td><td>£31,538</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>11%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>