<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>£7,848</td><td>£7,966</td><td>£8,165</td><td>£8,369</td><td>£8,620</td><td>£40,968</td></tr><tr><td>Total Expenses</td><td>£7,050</td><td>£7,108</td><td>£7,171</td><td>£7,235</td><td>£7,303</td><td>£35,865</td></tr><tr><td>Profit Before Tax</td><td>£798</td><td>£858</td><td>£994</td><td>£1,134</td><td>£1,318</td><td>£5,102</td></tr><tr><td>Profit After Tax      </td><td>£646</td><td>£695</td><td>£805</td><td>£919</td><td>£1,067</td><td>£4,133</td></tr><tr><td>Change In Property Value</td><td>£1,075</td><td>£1,086</td><td>£3,290</td><td>£4,518</td><td>£5,286</td><td>£15,255</td></tr><tr><td>Net Return</td><td>£1,721</td><td>£1,781</td><td>£4,095</td><td>£5,437</td><td>£6,353</td><td>£19,388</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>5%</td><td>5%</td><td>12%</td><td>16%</td><td>19%</td><td>58%</td></tr></tbody></table></div></div></template></turbo-stream>