<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>£7,656</td><td>£7,809</td><td>£8,004</td><td>£8,204</td><td>£8,410</td><td>£40,083</td></tr><tr><td>Total Expenses</td><td>£7,408</td><td>£7,469</td><td>£7,531</td><td>£7,595</td><td>£7,658</td><td>£37,661</td></tr><tr><td>Profit Before Tax</td><td>£248</td><td>£340</td><td>£473</td><td>£609</td><td>£751</td><td>£2,422</td></tr><tr><td>Profit After Tax      </td><td>£201</td><td>£276</td><td>£383</td><td>£493</td><td>£608</td><td>£1,962</td></tr><tr><td>Change In Property Value</td><td>£2,340</td><td>£2,387</td><td>£4,869</td><td>£6,330</td><td>£7,311</td><td>£23,237</td></tr><tr><td>Net Return</td><td>£2,541</td><td>£2,662</td><td>£5,252</td><td>£6,823</td><td>£7,919</td><td>£25,198</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>9%</td><td>17%</td><td>23%</td><td>26%</td><td>83%</td></tr></tbody></table></div></div></template></turbo-stream>