<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>£5,712</td><td>£5,798</td><td>£5,943</td><td>£6,091</td><td>£6,274</td><td>£29,817</td></tr><tr><td>Total Expenses</td><td>£5,346</td><td>£5,401</td><td>£5,458</td><td>£5,517</td><td>£5,578</td><td>£27,301</td></tr><tr><td>Profit Before Tax</td><td>£366</td><td>£397</td><td>£484</td><td>£574</td><td>£696</td><td>£2,516</td></tr><tr><td>Profit After Tax      </td><td>£296</td><td>£321</td><td>£392</td><td>£465</td><td>£564</td><td>£2,038</td></tr><tr><td>Change In Property Value</td><td>£2,448</td><td>£2,534</td><td>£4,121</td><td>£4,743</td><td>£5,028</td><td>£18,874</td></tr><tr><td>Net Return</td><td>£2,744</td><td>£2,855</td><td>£4,513</td><td>£5,208</td><td>£5,591</td><td>£20,912</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>21%</td><td>24%</td><td>25%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>