<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>£10,560</td><td>£10,718</td><td>£10,986</td><td>£11,261</td><td>£11,599</td><td>£55,125</td></tr><tr><td>Total Expenses</td><td>£9,602</td><td>£9,664</td><td>£9,734</td><td>£9,805</td><td>£9,882</td><td>£48,688</td></tr><tr><td>Profit Before Tax</td><td>£958</td><td>£1,054</td><td>£1,252</td><td>£1,456</td><td>£1,717</td><td>£6,437</td></tr><tr><td>Profit After Tax      </td><td>£776</td><td>£854</td><td>£1,014</td><td>£1,179</td><td>£1,391</td><td>£5,214</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,300</td><td>£5,891</td><td>£7,839</td><td>£17,033</td></tr><tr><td>Net Return</td><td>£777</td><td>£856</td><td>£4,315</td><td>£7,070</td><td>£9,230</td><td>£22,247</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>