<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>£7,992</td><td>£8,112</td><td>£8,315</td><td>£8,523</td><td>£8,778</td><td>£41,719</td></tr><tr><td>Total Expenses</td><td>£7,709</td><td>£7,767</td><td>£7,830</td><td>£7,895</td><td>£7,963</td><td>£39,164</td></tr><tr><td>Profit Before Tax</td><td>£283</td><td>£345</td><td>£484</td><td>£628</td><td>£815</td><td>£2,555</td></tr><tr><td>Profit After Tax      </td><td>£229</td><td>£279</td><td>£392</td><td>£508</td><td>£660</td><td>£2,070</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,475</td><td>£4,418</td><td>£5,879</td><td>£12,775</td></tr><tr><td>Net Return</td><td>£230</td><td>£281</td><td>£2,867</td><td>£4,926</td><td>£6,539</td><td>£14,844</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>