<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>£4,092</td><td>£4,153</td><td>£4,257</td><td>£4,364</td><td>£4,495</td><td>£21,361</td></tr><tr><td>Total Expenses</td><td>£3,488</td><td>£3,506</td><td>£3,527</td><td>£3,548</td><td>£3,572</td><td>£17,641</td></tr><tr><td>Profit Before Tax</td><td>£604</td><td>£648</td><td>£730</td><td>£815</td><td>£922</td><td>£3,720</td></tr><tr><td>Profit After Tax      </td><td>£489</td><td>£525</td><td>£592</td><td>£660</td><td>£747</td><td>£3,013</td></tr><tr><td>Change In Property Value</td><td>£2,275</td><td>£2,355</td><td>£3,830</td><td>£4,408</td><td>£4,672</td><td>£17,539</td></tr><tr><td>Net Return</td><td>£2,764</td><td>£2,879</td><td>£4,421</td><td>£5,068</td><td>£5,419</td><td>£20,552</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>4%</td><td>15%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>26%</td><td>100%</td></tr></tbody></table></div></div></template></turbo-stream>