<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>£7,404</td><td>£7,515</td><td>£7,703</td><td>£7,896</td><td>£8,132</td><td>£38,650</td></tr><tr><td>Total Expenses</td><td>£6,398</td><td>£6,421</td><td>£6,450</td><td>£6,481</td><td>£6,515</td><td>£32,265</td></tr><tr><td>Profit Before Tax</td><td>£1,006</td><td>£1,094</td><td>£1,253</td><td>£1,415</td><td>£1,618</td><td>£6,385</td></tr><tr><td>Profit After Tax      </td><td>£815</td><td>£886</td><td>£1,015</td><td>£1,146</td><td>£1,310</td><td>£5,172</td></tr><tr><td>Change In Property Value</td><td>£4,550</td><td>£4,709</td><td>£7,659</td><td>£8,815</td><td>£9,344</td><td>£35,078</td></tr><tr><td>Net Return</td><td>£5,365</td><td>£5,596</td><td>£8,674</td><td>£9,961</td><td>£10,654</td><td>£40,250</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>3%</td><td>13%</td></tr><tr><td>Total Net Return (%)</td><td>13%</td><td>14%</td><td>22%</td><td>25%</td><td>27%</td><td>101%</td></tr></tbody></table></div></div></template></turbo-stream>