<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>£12,876</td><td>£13,069</td><td>£13,396</td><td>£13,731</td><td>£14,143</td><td>£67,214</td></tr><tr><td>Total Expenses</td><td>£12,413</td><td>£12,478</td><td>£12,554</td><td>£12,631</td><td>£12,715</td><td>£62,791</td></tr><tr><td>Profit Before Tax</td><td>£463</td><td>£591</td><td>£842</td><td>£1,100</td><td>£1,428</td><td>£4,423</td></tr><tr><td>Profit After Tax      </td><td>£375</td><td>£479</td><td>£682</td><td>£891</td><td>£1,156</td><td>£3,583</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,600</td><td>£8,211</td><td>£10,927</td><td>£23,743</td></tr><tr><td>Net Return</td><td>£377</td><td>£481</td><td>£5,282</td><td>£9,102</td><td>£12,083</td><td>£27,326</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>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>