<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>£8,040</td><td>£8,161</td><td>£8,365</td><td>£8,574</td><td>£8,831</td><td>£41,970</td></tr><tr><td>Total Expenses</td><td>£7,168</td><td>£7,226</td><td>£7,290</td><td>£7,354</td><td>£7,423</td><td>£36,462</td></tr><tr><td>Profit Before Tax</td><td>£872</td><td>£934</td><td>£1,075</td><td>£1,219</td><td>£1,408</td><td>£5,508</td></tr><tr><td>Profit After Tax      </td><td>£706</td><td>£757</td><td>£871</td><td>£988</td><td>£1,141</td><td>£4,462</td></tr><tr><td>Change In Property Value</td><td>£1,650</td><td>£1,675</td><td>£3,966</td><td>£5,278</td><td>£6,128</td><td>£18,698</td></tr><tr><td>Net Return</td><td>£2,356</td><td>£2,432</td><td>£4,837</td><td>£6,266</td><td>£7,269</td><td>£23,159</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>7%</td><td>7%</td><td>14%</td><td>18%</td><td>21%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>