<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>£6,384</td><td>£6,480</td><td>£6,642</td><td>£6,808</td><td>£7,012</td><td>£33,325</td></tr><tr><td>Total Expenses</td><td>£6,209</td><td>£6,265</td><td>£6,324</td><td>£6,384</td><td>£6,447</td><td>£31,630</td></tr><tr><td>Profit Before Tax</td><td>£175</td><td>£215</td><td>£318</td><td>£423</td><td>£565</td><td>£1,696</td></tr><tr><td>Profit After Tax      </td><td>£142</td><td>£174</td><td>£257</td><td>£343</td><td>£457</td><td>£1,374</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,781</td><td>£5,251</td><td>£6,044</td><td>£6,407</td><td>£23,183</td></tr><tr><td>Net Return</td><td>£2,842</td><td>£2,955</td><td>£5,509</td><td>£6,387</td><td>£6,864</td><td>£24,557</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>88%</td></tr></tbody></table></div></div></template></turbo-stream>