<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>£8,328</td><td>£8,453</td><td>£8,664</td><td>£8,881</td><td>£9,147</td><td>£43,473</td></tr><tr><td>Total Expenses</td><td>£7,990</td><td>£8,049</td><td>£8,113</td><td>£8,178</td><td>£8,248</td><td>£40,578</td></tr><tr><td>Profit Before Tax</td><td>£338</td><td>£404</td><td>£551</td><td>£702</td><td>£900</td><td>£2,895</td></tr><tr><td>Profit After Tax      </td><td>£273</td><td>£327</td><td>£447</td><td>£569</td><td>£729</td><td>£2,345</td></tr><tr><td>Change In Property Value</td><td>£3,900</td><td>£4,017</td><td>£7,585</td><td>£8,730</td><td>£9,254</td><td>£33,485</td></tr><tr><td>Net Return</td><td>£4,173</td><td>£4,344</td><td>£8,032</td><td>£9,299</td><td>£9,982</td><td>£35,830</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>10%</td><td>11%</td><td>20%</td><td>23%</td><td>25%</td><td>90%</td></tr></tbody></table></div></div></template></turbo-stream>