<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>£7,200</td><td>£7,308</td><td>£7,491</td><td>£7,678</td><td>£7,908</td><td>£37,585</td></tr><tr><td>Total Expenses</td><td>£6,400</td><td>£6,457</td><td>£6,518</td><td>£6,580</td><td>£6,646</td><td>£32,601</td></tr><tr><td>Profit Before Tax</td><td>£800</td><td>£851</td><td>£973</td><td>£1,097</td><td>£1,262</td><td>£4,984</td></tr><tr><td>Profit After Tax      </td><td>£648</td><td>£690</td><td>£788</td><td>£889</td><td>£1,022</td><td>£4,037</td></tr><tr><td>Change In Property Value</td><td>£928</td><td>£937</td><td>£2,838</td><td>£3,898</td><td>£4,561</td><td>£13,162</td></tr><tr><td>Net Return</td><td>£1,576</td><td>£1,626</td><td>£3,626</td><td>£4,787</td><td>£5,583</td><td>£17,199</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>6%</td><td>13%</td><td>17%</td><td>19%</td><td>60%</td></tr></tbody></table></div></div></template></turbo-stream>