<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>£7,872</td><td>£7,990</td><td>£8,190</td><td>£8,395</td><td>£8,646</td><td>£41,093</td></tr><tr><td>Total Expenses</td><td>£6,953</td><td>£7,011</td><td>£7,074</td><td>£7,138</td><td>£7,206</td><td>£35,382</td></tr><tr><td>Profit Before Tax</td><td>£919</td><td>£979</td><td>£1,116</td><td>£1,256</td><td>£1,440</td><td>£5,711</td></tr><tr><td>Profit After Tax      </td><td>£744</td><td>£793</td><td>£904</td><td>£1,018</td><td>£1,167</td><td>£4,626</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,245</td><td>£6,127</td><td>£7,051</td><td>£7,474</td><td>£27,047</td></tr><tr><td>Net Return</td><td>£3,894</td><td>£4,038</td><td>£7,031</td><td>£8,069</td><td>£8,641</td><td>£31,673</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>4%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>22%</td><td>25%</td><td>27%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>