<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>£7,764</td><td>£7,880</td><td>£8,077</td><td>£8,279</td><td>£8,528</td><td>£40,529</td></tr><tr><td>Total Expenses</td><td>£6,744</td><td>£6,802</td><td>£6,864</td><td>£6,928</td><td>£6,996</td><td>£34,334</td></tr><tr><td>Profit Before Tax</td><td>£1,020</td><td>£1,079</td><td>£1,213</td><td>£1,351</td><td>£1,532</td><td>£6,195</td></tr><tr><td>Profit After Tax      </td><td>£826</td><td>£874</td><td>£983</td><td>£1,094</td><td>£1,241</td><td>£5,018</td></tr><tr><td>Change In Property Value</td><td>£1,000</td><td>£1,010</td><td>£3,060</td><td>£4,203</td><td>£4,917</td><td>£14,190</td></tr><tr><td>Net Return</td><td>£1,826</td><td>£1,884</td><td>£4,043</td><td>£5,297</td><td>£6,158</td><td>£19,209</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>16%</td></tr><tr><td>Total Net Return (%)</td><td>6%</td><td>6%</td><td>13%</td><td>17%</td><td>20%</td><td>62%</td></tr></tbody></table></div></div></template></turbo-stream>