<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>£6,696</td><td>£6,796</td><td>£6,966</td><td>£7,141</td><td>£7,355</td><td>£34,954</td></tr><tr><td>Total Expenses</td><td>£6,131</td><td>£6,187</td><td>£6,247</td><td>£6,309</td><td>£6,373</td><td>£31,247</td></tr><tr><td>Profit Before Tax</td><td>£565</td><td>£609</td><td>£719</td><td>£832</td><td>£982</td><td>£3,707</td></tr><tr><td>Profit After Tax      </td><td>£457</td><td>£493</td><td>£582</td><td>£674</td><td>£796</td><td>£3,003</td></tr><tr><td>Change In Property Value</td><td>£2,618</td><td>£2,696</td><td>£5,091</td><td>£5,859</td><td>£6,211</td><td>£22,475</td></tr><tr><td>Net Return</td><td>£3,075</td><td>£3,189</td><td>£5,673</td><td>£6,533</td><td>£7,006</td><td>£25,477</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>