<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>£9,120</td><td>£9,257</td><td>£9,488</td><td>£9,725</td><td>£10,017</td><td>£47,608</td></tr><tr><td>Total Expenses</td><td>£8,784</td><td>£8,844</td><td>£8,910</td><td>£8,977</td><td>£9,049</td><td>£44,564</td></tr><tr><td>Profit Before Tax</td><td>£336</td><td>£413</td><td>£579</td><td>£748</td><td>£968</td><td>£3,044</td></tr><tr><td>Profit After Tax      </td><td>£272</td><td>£335</td><td>£469</td><td>£606</td><td>£784</td><td>£2,466</td></tr><tr><td>Change In Property Value</td><td>£2,960</td><td>£3,019</td><td>£6,159</td><td>£8,007</td><td>£8,407</td><td>£28,553</td></tr><tr><td>Net Return</td><td>£3,232</td><td>£3,354</td><td>£6,628</td><td>£8,613</td><td>£9,191</td><td>£31,018</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>15%</td><td>19%</td><td>20%</td><td>68%</td></tr></tbody></table></div></div></template></turbo-stream>