<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>£7,572</td><td>£7,686</td><td>£7,878</td><td>£8,075</td><td>£8,317</td><td>£39,527</td></tr><tr><td>Total Expenses</td><td>£6,626</td><td>£6,683</td><td>£6,745</td><td>£6,809</td><td>£6,875</td><td>£33,738</td></tr><tr><td>Profit Before Tax</td><td>£946</td><td>£1,003</td><td>£1,133</td><td>£1,266</td><td>£1,441</td><td>£5,789</td></tr><tr><td>Profit After Tax      </td><td>£767</td><td>£812</td><td>£917</td><td>£1,026</td><td>£1,168</td><td>£4,689</td></tr><tr><td>Change In Property Value</td><td>£975</td><td>£985</td><td>£2,984</td><td>£4,098</td><td>£4,794</td><td>£13,836</td></tr><tr><td>Net Return</td><td>£1,742</td><td>£1,797</td><td>£3,901</td><td>£5,123</td><td>£5,962</td><td>£18,525</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>61%</td></tr></tbody></table></div></div></template></turbo-stream>