<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>£7,908</td><td>£8,027</td><td>£8,227</td><td>£8,433</td><td>£8,686</td><td>£41,281</td></tr><tr><td>Total Expenses</td><td>£7,153</td><td>£7,211</td><td>£7,274</td><td>£7,338</td><td>£7,406</td><td>£36,383</td></tr><tr><td>Profit Before Tax</td><td>£755</td><td>£816</td><td>£953</td><td>£1,095</td><td>£1,280</td><td>£4,898</td></tr><tr><td>Profit After Tax      </td><td>£611</td><td>£661</td><td>£772</td><td>£887</td><td>£1,036</td><td>£3,967</td></tr><tr><td>Change In Property Value</td><td>£3,299</td><td>£3,397</td><td>£6,416</td><td>£7,384</td><td>£7,827</td><td>£28,322</td></tr><tr><td>Net Return</td><td>£3,910</td><td>£4,058</td><td>£7,188</td><td>£8,270</td><td>£8,863</td><td>£32,289</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>