<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>£4,056</td><td>£4,117</td><td>£4,220</td><td>£4,325</td><td>£4,455</td><td>£21,173</td></tr><tr><td>Total Expenses</td><td>£3,681</td><td>£3,698</td><td>£3,719</td><td>£3,741</td><td>£3,765</td><td>£18,604</td></tr><tr><td>Profit Before Tax</td><td>£375</td><td>£418</td><td>£500</td><td>£584</td><td>£690</td><td>£2,568</td></tr><tr><td>Profit After Tax      </td><td>£304</td><td>£339</td><td>£405</td><td>£473</td><td>£559</td><td>£2,080</td></tr><tr><td>Change In Property Value</td><td>£2,448</td><td>£2,534</td><td>£4,121</td><td>£4,743</td><td>£5,028</td><td>£18,874</td></tr><tr><td>Net Return</td><td>£2,752</td><td>£2,873</td><td>£4,526</td><td>£5,216</td><td>£5,587</td><td>£20,955</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>24%</td><td>25%</td><td>95%</td></tr></tbody></table></div></div></template></turbo-stream>