<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>£6,300</td><td>£6,395</td><td>£6,554</td><td>£6,718</td><td>£6,920</td><td>£32,887</td></tr><tr><td>Total Expenses</td><td>£5,407</td><td>£5,463</td><td>£5,522</td><td>£5,582</td><td>£5,645</td><td>£27,618</td></tr><tr><td>Profit Before Tax</td><td>£893</td><td>£932</td><td>£1,033</td><td>£1,136</td><td>£1,275</td><td>£5,269</td></tr><tr><td>Profit After Tax      </td><td>£723</td><td>£755</td><td>£837</td><td>£920</td><td>£1,033</td><td>£4,268</td></tr><tr><td>Change In Property Value</td><td>£2,450</td><td>£2,536</td><td>£4,124</td><td>£4,747</td><td>£5,031</td><td>£18,888</td></tr><tr><td>Net Return</td><td>£3,173</td><td>£3,291</td><td>£4,961</td><td>£5,667</td><td>£6,064</td><td>£23,156</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>4%</td><td>4%</td><td>5%</td><td>19%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>15%</td><td>23%</td><td>26%</td><td>28%</td><td>105%</td></tr></tbody></table></div></div></template></turbo-stream>