<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>£6,260</td><td>£6,316</td><td>£6,377</td><td>£6,439</td><td>£6,503</td><td>£31,895</td></tr><tr><td>Profit Before Tax</td><td>£652</td><td>£699</td><td>£814</td><td>£932</td><td>£1,089</td><td>£4,186</td></tr><tr><td>Profit After Tax      </td><td>£528</td><td>£566</td><td>£660</td><td>£755</td><td>£882</td><td>£3,391</td></tr><tr><td>Change In Property Value</td><td>£2,699</td><td>£2,779</td><td>£5,249</td><td>£6,041</td><td>£6,403</td><td>£23,170</td></tr><tr><td>Net Return</td><td>£3,227</td><td>£3,346</td><td>£5,908</td><td>£6,796</td><td>£7,285</td><td>£26,561</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>