<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>£6,688</td><td>£6,744</td><td>£6,806</td><td>£6,868</td><td>£6,934</td><td>£34,039</td></tr><tr><td>Profit Before Tax</td><td>£513</td><td>£564</td><td>£685</td><td>£810</td><td>£974</td><td>£3,546</td></tr><tr><td>Profit After Tax      </td><td>£415</td><td>£457</td><td>£555</td><td>£656</td><td>£789</td><td>£2,872</td></tr><tr><td>Change In Property Value</td><td>£2,500</td><td>£2,563</td><td>£4,203</td><td>£6,010</td><td>£6,916</td><td>£22,191</td></tr><tr><td>Net Return</td><td>£2,915</td><td>£3,019</td><td>£4,757</td><td>£6,666</td><td>£7,706</td><td>£25,063</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>15%</td><td>22%</td><td>25%</td><td>81%</td></tr></tbody></table></div></div></template></turbo-stream>