<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>£7,476</td><td>£7,588</td><td>£7,778</td><td>£7,972</td><td>£8,211</td><td>£39,026</td></tr><tr><td>Total Expenses</td><td>£6,713</td><td>£6,770</td><td>£6,832</td><td>£6,896</td><td>£6,962</td><td>£34,173</td></tr><tr><td>Profit Before Tax</td><td>£763</td><td>£818</td><td>£946</td><td>£1,077</td><td>£1,249</td><td>£4,852</td></tr><tr><td>Profit After Tax      </td><td>£618</td><td>£662</td><td>£766</td><td>£872</td><td>£1,012</td><td>£3,930</td></tr><tr><td>Change In Property Value</td><td>£2,999</td><td>£3,088</td><td>£5,832</td><td>£6,712</td><td>£7,115</td><td>£25,746</td></tr><tr><td>Net Return</td><td>£3,616</td><td>£3,751</td><td>£6,598</td><td>£7,584</td><td>£8,127</td><td>£29,676</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>96%</td></tr></tbody></table></div></div></template></turbo-stream>