<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>£5,100</td><td>£5,176</td><td>£5,306</td><td>£5,439</td><td>£5,602</td><td>£26,623</td></tr><tr><td>Total Expenses</td><td>£4,234</td><td>£4,253</td><td>£4,276</td><td>£4,301</td><td>£4,328</td><td>£21,391</td></tr><tr><td>Profit Before Tax</td><td>£866</td><td>£924</td><td>£1,029</td><td>£1,138</td><td>£1,274</td><td>£5,232</td></tr><tr><td>Profit After Tax      </td><td>£702</td><td>£748</td><td>£834</td><td>£922</td><td>£1,032</td><td>£4,238</td></tr><tr><td>Change In Property Value</td><td>£2,031</td><td>£2,082</td><td>£3,841</td><td>£4,906</td><td>£5,647</td><td>£18,508</td></tr><tr><td>Net Return</td><td>£2,733</td><td>£2,830</td><td>£4,675</td><td>£5,828</td><td>£6,679</td><td>£22,745</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>17%</td></tr><tr><td>Total Net Return (%)</td><td>11%</td><td>11%</td><td>18%</td><td>23%</td><td>26%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>