<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>£6,468</td><td>£6,565</td><td>£6,729</td><td>£6,897</td><td>£7,104</td><td>£33,764</td></tr><tr><td>Total Expenses</td><td>£6,019</td><td>£6,075</td><td>£6,134</td><td>£6,195</td><td>£6,258</td><td>£30,682</td></tr><tr><td>Profit Before Tax</td><td>£449</td><td>£490</td><td>£595</td><td>£702</td><td>£846</td><td>£3,082</td></tr><tr><td>Profit After Tax      </td><td>£364</td><td>£397</td><td>£482</td><td>£569</td><td>£685</td><td>£2,497</td></tr><tr><td>Change In Property Value</td><td>£2,550</td><td>£2,627</td><td>£4,960</td><td>£5,708</td><td>£6,051</td><td>£21,895</td></tr><tr><td>Net Return</td><td>£2,914</td><td>£3,024</td><td>£5,442</td><td>£6,277</td><td>£6,736</td><td>£24,392</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>21%</td><td>24%</td><td>25%</td><td>92%</td></tr></tbody></table></div></div></template></turbo-stream>