<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>£14,208</td><td>£14,421</td><td>£14,782</td><td>£15,151</td><td>£15,606</td><td>£74,168</td></tr><tr><td>Total Expenses</td><td>£13,349</td><td>£13,444</td><td>£13,549</td><td>£13,656</td><td>£13,770</td><td>£67,769</td></tr><tr><td>Profit Before Tax</td><td>£859</td><td>£977</td><td>£1,233</td><td>£1,495</td><td>£1,836</td><td>£6,399</td></tr><tr><td>Profit After Tax      </td><td>£696</td><td>£791</td><td>£998</td><td>£1,211</td><td>£1,487</td><td>£5,183</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,400</td><td>£7,854</td><td>£10,452</td><td>£22,710</td></tr><tr><td>Net Return</td><td>£698</td><td>£793</td><td>£5,399</td><td>£9,065</td><td>£11,939</td><td>£27,894</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>14%</td><td>18%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>