<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>£8,136</td><td>£8,258</td><td>£8,464</td><td>£8,676</td><td>£8,936</td><td>£42,471</td></tr><tr><td>Total Expenses</td><td>£7,813</td><td>£7,871</td><td>£7,934</td><td>£7,999</td><td>£8,068</td><td>£39,686</td></tr><tr><td>Profit Before Tax</td><td>£323</td><td>£387</td><td>£530</td><td>£677</td><td>£868</td><td>£2,785</td></tr><tr><td>Profit After Tax      </td><td>£262</td><td>£314</td><td>£429</td><td>£548</td><td>£703</td><td>£2,256</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,520</td><td>£4,498</td><td>£5,986</td><td>£13,007</td></tr><tr><td>Net Return</td><td>£263</td><td>£315</td><td>£2,949</td><td>£5,046</td><td>£6,689</td><td>£15,263</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>6%</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>