<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>£6,756</td><td>£6,857</td><td>£7,029</td><td>£7,204</td><td>£7,421</td><td>£35,267</td></tr><tr><td>Total Expenses</td><td>£6,331</td><td>£6,353</td><td>£6,381</td><td>£6,409</td><td>£6,442</td><td>£31,916</td></tr><tr><td>Profit Before Tax</td><td>£425</td><td>£504</td><td>£648</td><td>£795</td><td>£979</td><td>£3,351</td></tr><tr><td>Profit After Tax      </td><td>£344</td><td>£409</td><td>£525</td><td>£644</td><td>£793</td><td>£2,714</td></tr><tr><td>Change In Property Value</td><td>£2,599</td><td>£2,651</td><td>£5,408</td><td>£7,030</td><td>£7,382</td><td>£25,070</td></tr><tr><td>Net Return</td><td>£2,943</td><td>£3,059</td><td>£5,933</td><td>£7,674</td><td>£8,175</td><td>£27,784</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>7%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>8%</td><td>15%</td><td>19%</td><td>20%</td><td>69%</td></tr></tbody></table></div></div></template></turbo-stream>