<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>£7,368</td><td>£7,479</td><td>£7,665</td><td>£7,857</td><td>£8,093</td><td>£38,462</td></tr><tr><td>Total Expenses</td><td>£7,101</td><td>£7,158</td><td>£7,220</td><td>£7,283</td><td>£7,349</td><td>£36,111</td></tr><tr><td>Profit Before Tax</td><td>£267</td><td>£320</td><td>£446</td><td>£574</td><td>£744</td><td>£2,351</td></tr><tr><td>Profit After Tax      </td><td>£216</td><td>£260</td><td>£361</td><td>£465</td><td>£602</td><td>£1,905</td></tr><tr><td>Change In Property Value</td><td>£1,100</td><td>£1,111</td><td>£3,366</td><td>£4,623</td><td>£5,409</td><td>£15,609</td></tr><tr><td>Net Return</td><td>£1,316</td><td>£1,371</td><td>£3,727</td><td>£5,088</td><td>£6,012</td><td>£17,514</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>6%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>4%</td><td>11%</td><td>15%</td><td>18%</td><td>52%</td></tr></tbody></table></div></div></template></turbo-stream>