<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>£7,272</td><td>£7,381</td><td>£7,566</td><td>£7,755</td><td>£7,987</td><td>£37,961</td></tr><tr><td>Total Expenses</td><td>£6,496</td><td>£6,553</td><td>£6,615</td><td>£6,677</td><td>£6,743</td><td>£33,085</td></tr><tr><td>Profit Before Tax</td><td>£776</td><td>£828</td><td>£951</td><td>£1,077</td><td>£1,244</td><td>£4,876</td></tr><tr><td>Profit After Tax      </td><td>£628</td><td>£671</td><td>£770</td><td>£873</td><td>£1,008</td><td>£3,949</td></tr><tr><td>Change In Property Value</td><td>£3,325</td><td>£3,441</td><td>£5,597</td><td>£6,442</td><td>£6,828</td><td>£25,634</td></tr><tr><td>Net Return</td><td>£3,953</td><td>£4,112</td><td>£6,367</td><td>£7,314</td><td>£7,836</td><td>£29,583</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>13%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>