<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>£4,776</td><td>£4,872</td><td>£4,993</td><td>£5,118</td><td>£5,246</td><td>£25,005</td></tr><tr><td>Total Expenses</td><td>£4,422</td><td>£4,477</td><td>£4,532</td><td>£4,589</td><td>£4,644</td><td>£22,664</td></tr><tr><td>Profit Before Tax</td><td>£354</td><td>£394</td><td>£461</td><td>£529</td><td>£602</td><td>£2,341</td></tr><tr><td>Profit After Tax      </td><td>£287</td><td>£319</td><td>£373</td><td>£429</td><td>£488</td><td>£1,896</td></tr><tr><td>Change In Property Value</td><td>£1,470</td><td>£1,514</td><td>£2,599</td><td>£3,275</td><td>£3,471</td><td>£12,330</td></tr><tr><td>Net Return</td><td>£1,757</td><td>£1,833</td><td>£2,973</td><td>£3,704</td><td>£3,959</td><td>£14,226</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>17%</td><td>22%</td><td>23%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>