<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>£6,576</td><td>£6,675</td><td>£6,842</td><td>£7,013</td><td>£7,223</td><td>£34,328</td></tr><tr><td>Total Expenses</td><td>£6,228</td><td>£6,284</td><td>£6,344</td><td>£6,405</td><td>£6,469</td><td>£31,730</td></tr><tr><td>Profit Before Tax</td><td>£348</td><td>£390</td><td>£498</td><td>£608</td><td>£754</td><td>£2,598</td></tr><tr><td>Profit After Tax      </td><td>£282</td><td>£316</td><td>£403</td><td>£492</td><td>£611</td><td>£2,104</td></tr><tr><td>Change In Property Value</td><td>£2,700</td><td>£2,781</td><td>£5,251</td><td>£6,044</td><td>£6,407</td><td>£23,183</td></tr><tr><td>Net Return</td><td>£2,982</td><td>£3,097</td><td>£5,655</td><td>£6,536</td><td>£7,018</td><td>£25,287</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>8%</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>