<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>£7,944</td><td>£8,063</td><td>£8,265</td><td>£8,471</td><td>£8,725</td><td>£41,469</td></tr><tr><td>Total Expenses</td><td>£7,246</td><td>£7,269</td><td>£7,300</td><td>£7,332</td><td>£7,368</td><td>£36,514</td></tr><tr><td>Profit Before Tax</td><td>£698</td><td>£794</td><td>£965</td><td>£1,140</td><td>£1,358</td><td>£4,955</td></tr><tr><td>Profit After Tax      </td><td>£566</td><td>£643</td><td>£781</td><td>£923</td><td>£1,100</td><td>£4,013</td></tr><tr><td>Change In Property Value</td><td>£3,000</td><td>£3,060</td><td>£6,242</td><td>£8,115</td><td>£8,521</td><td>£28,938</td></tr><tr><td>Net Return</td><td>£3,566</td><td>£3,703</td><td>£7,024</td><td>£9,038</td><td>£9,621</td><td>£32,952</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>8%</td><td>8%</td><td>15%</td><td>20%</td><td>21%</td><td>72%</td></tr></tbody></table></div></div></template></turbo-stream>