<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>£6,360</td><td>£6,455</td><td>£6,617</td><td>£6,782</td><td>£6,986</td><td>£33,200</td></tr><tr><td>Total Expenses</td><td>£5,810</td><td>£5,866</td><td>£5,925</td><td>£5,985</td><td>£6,048</td><td>£29,633</td></tr><tr><td>Profit Before Tax</td><td>£550</td><td>£590</td><td>£692</td><td>£797</td><td>£938</td><td>£3,567</td></tr><tr><td>Profit After Tax      </td><td>£446</td><td>£478</td><td>£561</td><td>£646</td><td>£759</td><td>£2,889</td></tr><tr><td>Change In Property Value</td><td>£2,400</td><td>£2,472</td><td>£4,668</td><td>£5,372</td><td>£5,695</td><td>£20,607</td></tr><tr><td>Net Return</td><td>£2,846</td><td>£2,950</td><td>£5,229</td><td>£6,018</td><td>£6,454</td><td>£23,496</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>11%</td><td>12%</td><td>21%</td><td>24%</td><td>26%</td><td>94%</td></tr></tbody></table></div></div></template></turbo-stream>