<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>£6,912</td><td>£7,016</td><td>£7,191</td><td>£7,371</td><td>£7,592</td><td>£36,082</td></tr><tr><td>Total Expenses</td><td>£6,262</td><td>£6,318</td><td>£6,379</td><td>£6,441</td><td>£6,505</td><td>£31,905</td></tr><tr><td>Profit Before Tax</td><td>£650</td><td>£697</td><td>£812</td><td>£930</td><td>£1,087</td><td>£4,176</td></tr><tr><td>Profit After Tax      </td><td>£527</td><td>£565</td><td>£658</td><td>£753</td><td>£880</td><td>£3,383</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>£3,227</td><td>£3,346</td><td>£5,909</td><td>£6,797</td><td>£7,287</td><td>£26,566</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>