<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>£10,968</td><td>£11,133</td><td>£11,411</td><td>£11,696</td><td>£12,047</td><td>£57,254</td></tr><tr><td>Total Expenses</td><td>£9,840</td><td>£9,902</td><td>£9,973</td><td>£10,045</td><td>£10,123</td><td>£49,883</td></tr><tr><td>Profit Before Tax</td><td>£1,128</td><td>£1,231</td><td>£1,438</td><td>£1,651</td><td>£1,924</td><td>£7,372</td></tr><tr><td>Profit After Tax      </td><td>£914</td><td>£997</td><td>£1,165</td><td>£1,337</td><td>£1,558</td><td>£5,971</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,399</td><td>£6,067</td><td>£8,074</td><td>£17,544</td></tr><tr><td>Net Return</td><td>£916</td><td>£998</td><td>£4,564</td><td>£7,405</td><td>£9,632</td><td>£23,515</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>19%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>