<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>£7,680</td><td>£7,795</td><td>£7,990</td><td>£8,190</td><td>£8,436</td><td>£40,091</td></tr><tr><td>Total Expenses</td><td>£6,696</td><td>£6,753</td><td>£6,816</td><td>£6,880</td><td>£6,947</td><td>£34,091</td></tr><tr><td>Profit Before Tax</td><td>£984</td><td>£1,042</td><td>£1,174</td><td>£1,310</td><td>£1,489</td><td>£5,999</td></tr><tr><td>Profit After Tax      </td><td>£797</td><td>£844</td><td>£951</td><td>£1,061</td><td>£1,206</td><td>£4,859</td></tr><tr><td>Change In Property Value</td><td>£990</td><td>£1,000</td><td>£3,030</td><td>£4,161</td><td>£4,868</td><td>£14,048</td></tr><tr><td>Net Return</td><td>£1,787</td><td>£1,844</td><td>£3,981</td><td>£5,222</td><td>£6,074</td><td>£18,908</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</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>