<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>£13,164</td><td>£13,361</td><td>£13,695</td><td>£14,038</td><td>£14,459</td><td>£68,718</td></tr><tr><td>Total Expenses</td><td>£12,640</td><td>£12,706</td><td>£12,782</td><td>£12,860</td><td>£12,945</td><td>£63,933</td></tr><tr><td>Profit Before Tax</td><td>£524</td><td>£656</td><td>£913</td><td>£1,178</td><td>£1,514</td><td>£4,785</td></tr><tr><td>Profit After Tax      </td><td>£424</td><td>£531</td><td>£740</td><td>£954</td><td>£1,226</td><td>£3,876</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,700</td><td>£8,390</td><td>£11,164</td><td>£24,259</td></tr><tr><td>Net Return</td><td>£427</td><td>£533</td><td>£5,440</td><td>£9,344</td><td>£12,391</td><td>£28,134</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>