<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>£7,308</td><td>£7,418</td><td>£7,603</td><td>£7,793</td><td>£8,027</td><td>£38,149</td></tr><tr><td>Total Expenses</td><td>£6,698</td><td>£6,755</td><td>£6,817</td><td>£6,880</td><td>£6,946</td><td>£34,096</td></tr><tr><td>Profit Before Tax</td><td>£610</td><td>£662</td><td>£786</td><td>£913</td><td>£1,081</td><td>£4,053</td></tr><tr><td>Profit After Tax      </td><td>£494</td><td>£537</td><td>£637</td><td>£740</td><td>£876</td><td>£3,283</td></tr><tr><td>Change In Property Value</td><td>£1,500</td><td>£1,523</td><td>£3,606</td><td>£4,798</td><td>£5,571</td><td>£16,998</td></tr><tr><td>Net Return</td><td>£1,994</td><td>£2,059</td><td>£4,243</td><td>£5,538</td><td>£6,447</td><td>£20,281</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>6%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>