<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>£6,243</td><td>£6,299</td><td>£6,359</td><td>£6,420</td><td>£6,484</td><td>£31,805</td></tr><tr><td>Profit Before Tax</td><td>£477</td><td>£522</td><td>£632</td><td>£746</td><td>£897</td><td>£3,274</td></tr><tr><td>Profit After Tax      </td><td>£387</td><td>£423</td><td>£512</td><td>£604</td><td>£726</td><td>£2,652</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>£2,187</td><td>£2,259</td><td>£4,258</td><td>£5,473</td><td>£5,839</td><td>£20,015</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>71%</td></tr></tbody></table></div></div></template></turbo-stream>