<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>£8,436</td><td>£8,563</td><td>£8,777</td><td>£8,996</td><td>£9,266</td><td>£44,037</td></tr><tr><td>Total Expenses</td><td>£7,624</td><td>£7,683</td><td>£7,747</td><td>£7,813</td><td>£7,883</td><td>£38,751</td></tr><tr><td>Profit Before Tax</td><td>£812</td><td>£879</td><td>£1,029</td><td>£1,183</td><td>£1,383</td><td>£5,286</td></tr><tr><td>Profit After Tax      </td><td>£657</td><td>£712</td><td>£834</td><td>£958</td><td>£1,120</td><td>£4,282</td></tr><tr><td>Change In Property Value</td><td>£4,218</td><td>£4,365</td><td>£7,100</td><td>£8,171</td><td>£8,661</td><td>£32,514</td></tr><tr><td>Net Return</td><td>£4,875</td><td>£5,077</td><td>£7,933</td><td>£9,129</td><td>£9,781</td><td>£36,796</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>12%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>21%</td><td>25%</td><td>26%</td><td>99%</td></tr></tbody></table></div></div></template></turbo-stream>