<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>£8,940</td><td>£9,074</td><td>£9,301</td><td>£9,533</td><td>£9,819</td><td>£46,668</td></tr><tr><td>Total Expenses</td><td>£8,389</td><td>£8,448</td><td>£8,514</td><td>£8,581</td><td>£8,652</td><td>£42,585</td></tr><tr><td>Profit Before Tax</td><td>£551</td><td>£626</td><td>£787</td><td>£952</td><td>£1,167</td><td>£4,083</td></tr><tr><td>Profit After Tax      </td><td>£446</td><td>£507</td><td>£637</td><td>£771</td><td>£945</td><td>£3,307</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,770</td><td>£4,945</td><td>£6,580</td><td>£14,297</td></tr><tr><td>Net Return</td><td>£448</td><td>£508</td><td>£3,407</td><td>£5,716</td><td>£7,525</td><td>£17,604</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>18%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>