<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>£5,592</td><td>£5,676</td><td>£5,818</td><td>£5,963</td><td>£6,142</td><td>£29,191</td></tr><tr><td>Total Expenses</td><td>£5,025</td><td>£5,045</td><td>£5,070</td><td>£5,095</td><td>£5,124</td><td>£25,358</td></tr><tr><td>Profit Before Tax</td><td>£567</td><td>£631</td><td>£748</td><td>£868</td><td>£1,019</td><td>£3,833</td></tr><tr><td>Profit After Tax      </td><td>£459</td><td>£511</td><td>£606</td><td>£703</td><td>£825</td><td>£3,105</td></tr><tr><td>Change In Property Value</td><td>£3,498</td><td>£3,621</td><td>£5,889</td><td>£6,777</td><td>£7,184</td><td>£26,969</td></tr><tr><td>Net Return</td><td>£3,958</td><td>£4,132</td><td>£6,495</td><td>£7,481</td><td>£8,009</td><td>£30,074</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>10%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>13%</td><td>21%</td><td>24%</td><td>26%</td><td>97%</td></tr></tbody></table></div></div></template></turbo-stream>