<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>£4,272</td><td>£4,357</td><td>£4,466</td><td>£4,578</td><td>£4,692</td><td>£22,366</td></tr><tr><td>Total Expenses</td><td>£3,704</td><td>£3,724</td><td>£3,746</td><td>£3,768</td><td>£3,790</td><td>£18,734</td></tr><tr><td>Profit Before Tax</td><td>£568</td><td>£633</td><td>£720</td><td>£810</td><td>£902</td><td>£3,633</td></tr><tr><td>Profit After Tax      </td><td>£460</td><td>£513</td><td>£583</td><td>£656</td><td>£731</td><td>£2,942</td></tr><tr><td>Change In Property Value</td><td>£2,100</td><td>£2,163</td><td>£3,713</td><td>£4,679</td><td>£4,959</td><td>£17,614</td></tr><tr><td>Net Return</td><td>£2,560</td><td>£2,676</td><td>£4,297</td><td>£5,334</td><td>£5,690</td><td>£20,556</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>12%</td><td>12%</td><td>20%</td><td>24%</td><td>26%</td><td>93%</td></tr></tbody></table></div></div></template></turbo-stream>