<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>£7,848</td><td>£7,966</td><td>£8,165</td><td>£8,369</td><td>£8,620</td><td>£40,968</td></tr><tr><td>Total Expenses</td><td>£6,951</td><td>£7,008</td><td>£7,071</td><td>£7,136</td><td>£7,203</td><td>£35,369</td></tr><tr><td>Profit Before Tax</td><td>£897</td><td>£957</td><td>£1,094</td><td>£1,233</td><td>£1,417</td><td>£5,598</td></tr><tr><td>Profit After Tax      </td><td>£727</td><td>£775</td><td>£886</td><td>£999</td><td>£1,148</td><td>£4,535</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>£3,877</td><td>£4,020</td><td>£7,012</td><td>£8,050</td><td>£8,622</td><td>£31,581</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>