<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>£7,560</td><td>£7,673</td><td>£7,865</td><td>£8,062</td><td>£8,304</td><td>£39,464</td></tr><tr><td>Total Expenses</td><td>£6,722</td><td>£6,779</td><td>£6,841</td><td>£6,905</td><td>£6,971</td><td>£34,217</td></tr><tr><td>Profit Before Tax</td><td>£838</td><td>£895</td><td>£1,024</td><td>£1,157</td><td>£1,332</td><td>£5,247</td></tr><tr><td>Profit After Tax      </td><td>£679</td><td>£725</td><td>£830</td><td>£937</td><td>£1,079</td><td>£4,250</td></tr><tr><td>Change In Property Value</td><td>£2,999</td><td>£3,088</td><td>£5,832</td><td>£6,712</td><td>£7,115</td><td>£25,746</td></tr><tr><td>Net Return</td><td>£3,678</td><td>£3,813</td><td>£6,662</td><td>£7,650</td><td>£8,194</td><td>£29,996</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>14%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>21%</td><td>25%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>