<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>£4,548</td><td>£4,639</td><td>£4,755</td><td>£4,874</td><td>£4,996</td><td>£23,811</td></tr><tr><td>Total Expenses</td><td>£3,730</td><td>£3,751</td><td>£3,773</td><td>£3,796</td><td>£3,819</td><td>£18,868</td></tr><tr><td>Profit Before Tax</td><td>£818</td><td>£888</td><td>£982</td><td>£1,078</td><td>£1,177</td><td>£4,943</td></tr><tr><td>Profit After Tax      </td><td>£663</td><td>£720</td><td>£795</td><td>£873</td><td>£953</td><td>£4,004</td></tr><tr><td>Change In Property Value</td><td>£1,399</td><td>£1,427</td><td>£2,911</td><td>£3,784</td><td>£4,371</td><td>£13,892</td></tr><tr><td>Net Return</td><td>£2,062</td><td>£2,147</td><td>£3,706</td><td>£4,657</td><td>£5,324</td><td>£17,896</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>24%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>