<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>£7,704</td><td>£7,820</td><td>£8,015</td><td>£8,215</td><td>£8,462</td><td>£40,216</td></tr><tr><td>Total Expenses</td><td>£6,738</td><td>£6,795</td><td>£6,858</td><td>£6,922</td><td>£6,989</td><td>£34,302</td></tr><tr><td>Profit Before Tax</td><td>£966</td><td>£1,024</td><td>£1,157</td><td>£1,294</td><td>£1,473</td><td>£5,914</td></tr><tr><td>Profit After Tax      </td><td>£783</td><td>£830</td><td>£937</td><td>£1,048</td><td>£1,193</td><td>£4,790</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>£3,783</td><td>£3,920</td><td>£6,772</td><td>£7,763</td><td>£8,311</td><td>£30,549</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>13%</td><td>22%</td><td>25%</td><td>27%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>