<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>£6,000</td><td>£6,090</td><td>£6,242</td><td>£6,398</td><td>£6,590</td><td>£31,321</td></tr><tr><td>Total Expenses</td><td>£5,774</td><td>£5,829</td><td>£5,887</td><td>£5,947</td><td>£6,009</td><td>£29,445</td></tr><tr><td>Profit Before Tax</td><td>£226</td><td>£261</td><td>£355</td><td>£452</td><td>£582</td><td>£1,875</td></tr><tr><td>Profit After Tax      </td><td>£183</td><td>£211</td><td>£288</td><td>£366</td><td>£471</td><td>£1,519</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,472</td><td>£4,668</td><td>£5,372</td><td>£5,695</td><td>£20,607</td></tr><tr><td>Net Return</td><td>£2,583</td><td>£2,683</td><td>£4,956</td><td>£5,738</td><td>£6,166</td><td>£22,126</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>89%</td></tr></tbody></table></div></div></template></turbo-stream>