<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>£6,720</td><td>£6,821</td><td>£6,991</td><td>£7,166</td><td>£7,381</td><td>£35,079</td></tr><tr><td>Total Expenses</td><td>£5,739</td><td>£5,783</td><td>£5,832</td><td>£5,883</td><td>£5,936</td><td>£29,173</td></tr><tr><td>Profit Before Tax</td><td>£981</td><td>£1,038</td><td>£1,159</td><td>£1,283</td><td>£1,445</td><td>£5,906</td></tr><tr><td>Profit After Tax      </td><td>£795</td><td>£840</td><td>£939</td><td>£1,040</td><td>£1,170</td><td>£4,784</td></tr><tr><td>Change In Property Value</td><td>£1,800</td><td>£1,836</td><td>£3,745</td><td>£4,869</td><td>£5,113</td><td>£17,363</td></tr><tr><td>Net Return</td><td>£2,595</td><td>£2,676</td><td>£4,684</td><td>£5,909</td><td>£6,283</td><td>£22,147</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>9%</td><td>10%</td><td>17%</td><td>21%</td><td>22%</td><td>79%</td></tr></tbody></table></div></div></template></turbo-stream>