<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>£6,144</td><td>£6,236</td><td>£6,392</td><td>£6,552</td><td>£6,748</td><td>£32,073</td></tr><tr><td>Total Expenses</td><td>£5,786</td><td>£5,842</td><td>£5,900</td><td>£5,960</td><td>£6,022</td><td>£29,511</td></tr><tr><td>Profit Before Tax</td><td>£358</td><td>£395</td><td>£492</td><td>£592</td><td>£726</td><td>£2,562</td></tr><tr><td>Profit After Tax      </td><td>£290</td><td>£320</td><td>£398</td><td>£479</td><td>£588</td><td>£2,075</td></tr><tr><td>Change In Property Value</td><td>£2,399</td><td>£2,470</td><td>£4,665</td><td>£5,369</td><td>£5,691</td><td>£20,594</td></tr><tr><td>Net Return</td><td>£2,688</td><td>£2,790</td><td>£5,063</td><td>£5,848</td><td>£6,279</td><td>£22,669</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>91%</td></tr></tbody></table></div></div></template></turbo-stream>