<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>£6,240</td><td>£6,365</td><td>£6,524</td><td>£6,687</td><td>£6,854</td><td>£32,670</td></tr><tr><td>Total Expenses</td><td>£5,163</td><td>£5,222</td><td>£5,281</td><td>£5,341</td><td>£5,400</td><td>£26,406</td></tr><tr><td>Profit Before Tax</td><td>£1,077</td><td>£1,143</td><td>£1,243</td><td>£1,346</td><td>£1,454</td><td>£6,264</td></tr><tr><td>Profit After Tax      </td><td>£872</td><td>£926</td><td>£1,007</td><td>£1,090</td><td>£1,178</td><td>£5,074</td></tr><tr><td>Change In Property Value</td><td>£1,920</td><td>£1,978</td><td>£3,395</td><td>£4,278</td><td>£4,534</td><td>£16,104</td></tr><tr><td>Net Return</td><td>£2,792</td><td>£2,904</td><td>£4,402</td><td>£5,368</td><td>£5,712</td><td>£21,178</td></tr><tr><td>Return From Rental Income (%)</td><td>4%</td><td>4%</td><td>5%</td><td>5%</td><td>5%</td><td>23%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>20%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>