<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>£6,600</td><td>£6,732</td><td>£6,900</td><td>£7,073</td><td>£7,250</td><td>£34,555</td></tr><tr><td>Total Expenses</td><td>£5,524</td><td>£5,549</td><td>£5,577</td><td>£5,605</td><td>£5,633</td><td>£27,888</td></tr><tr><td>Profit Before Tax</td><td>£1,076</td><td>£1,183</td><td>£1,324</td><td>£1,468</td><td>£1,617</td><td>£6,667</td></tr><tr><td>Profit After Tax      </td><td>£871</td><td>£958</td><td>£1,072</td><td>£1,189</td><td>£1,309</td><td>£5,400</td></tr><tr><td>Change In Property Value</td><td>£3,300</td><td>£3,399</td><td>£5,835</td><td>£7,352</td><td>£7,793</td><td>£27,679</td></tr><tr><td>Net Return</td><td>£4,171</td><td>£4,357</td><td>£6,907</td><td>£8,541</td><td>£9,103</td><td>£33,080</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>19%</td><td>23%</td><td>24%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>