<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>£7,000</td><td>£7,105</td><td>£7,283</td><td>£7,465</td><td>£7,689</td><td>£36,541</td></tr><tr><td>Total Expenses</td><td>£6,668</td><td>£6,724</td><td>£6,785</td><td>£6,847</td><td>£6,912</td><td>£33,935</td></tr><tr><td>Profit Before Tax</td><td>£333</td><td>£381</td><td>£498</td><td>£618</td><td>£777</td><td>£2,606</td></tr><tr><td>Profit After Tax      </td><td>£269</td><td>£309</td><td>£403</td><td>£500</td><td>£629</td><td>£2,111</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,090</td><td>£5,835</td><td>£6,715</td><td>£7,118</td><td>£25,759</td></tr><tr><td>Net Return</td><td>£3,269</td><td>£3,399</td><td>£6,238</td><td>£7,216</td><td>£7,748</td><td>£27,870</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>