<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>£4,344</td><td>£4,409</td><td>£4,519</td><td>£4,632</td><td>£4,771</td><td>£22,676</td></tr><tr><td>Total Expenses</td><td>£3,672</td><td>£3,690</td><td>£3,712</td><td>£3,734</td><td>£3,759</td><td>£18,566</td></tr><tr><td>Profit Before Tax</td><td>£672</td><td>£719</td><td>£808</td><td>£898</td><td>£1,013</td><td>£4,110</td></tr><tr><td>Profit After Tax      </td><td>£544</td><td>£583</td><td>£654</td><td>£728</td><td>£820</td><td>£3,329</td></tr><tr><td>Change In Property Value</td><td>£2,415</td><td>£2,500</td><td>£4,065</td><td>£4,679</td><td>£4,960</td><td>£18,618</td></tr><tr><td>Net Return</td><td>£2,959</td><td>£3,082</td><td>£4,719</td><td>£5,406</td><td>£5,780</td><td>£21,947</td></tr><tr><td>Return From Rental Income (%)</td><td>3%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>14%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>