<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>£7,368</td><td>£7,479</td><td>£7,665</td><td>£7,857</td><td>£8,093</td><td>£38,462</td></tr><tr><td>Total Expenses</td><td>£6,308</td><td>£6,365</td><td>£6,426</td><td>£6,489</td><td>£6,556</td><td>£32,143</td></tr><tr><td>Profit Before Tax</td><td>£1,060</td><td>£1,114</td><td>£1,239</td><td>£1,368</td><td>£1,537</td><td>£6,319</td></tr><tr><td>Profit After Tax      </td><td>£859</td><td>£902</td><td>£1,004</td><td>£1,108</td><td>£1,245</td><td>£5,118</td></tr><tr><td>Change In Property Value</td><td>£3,150</td><td>£3,260</td><td>£5,303</td><td>£6,103</td><td>£6,469</td><td>£24,285</td></tr><tr><td>Net Return</td><td>£4,009</td><td>£4,163</td><td>£6,306</td><td>£7,211</td><td>£7,714</td><td>£29,403</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>4%</td><td>18%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>