<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>£7,608</td><td>£7,722</td><td>£7,915</td><td>£8,113</td><td>£8,356</td><td>£39,715</td></tr><tr><td>Total Expenses</td><td>£6,728</td><td>£6,786</td><td>£6,848</td><td>£6,912</td><td>£6,979</td><td>£34,252</td></tr><tr><td>Profit Before Tax</td><td>£880</td><td>£936</td><td>£1,067</td><td>£1,201</td><td>£1,378</td><td>£5,463</td></tr><tr><td>Profit After Tax      </td><td>£713</td><td>£758</td><td>£864</td><td>£973</td><td>£1,116</td><td>£4,425</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,835</td><td>£6,715</td><td>£7,118</td><td>£25,759</td></tr><tr><td>Net Return</td><td>£3,713</td><td>£3,848</td><td>£6,699</td><td>£7,689</td><td>£8,234</td><td>£30,184</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>