<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>£10,332</td><td>£10,487</td><td>£10,749</td><td>£11,018</td><td>£11,348</td><td>£53,934</td></tr><tr><td>Total Expenses</td><td>£9,342</td><td>£9,403</td><td>£9,471</td><td>£9,541</td><td>£9,616</td><td>£47,373</td></tr><tr><td>Profit Before Tax</td><td>£990</td><td>£1,084</td><td>£1,278</td><td>£1,477</td><td>£1,733</td><td>£6,561</td></tr><tr><td>Profit After Tax      </td><td>£802</td><td>£878</td><td>£1,035</td><td>£1,196</td><td>£1,403</td><td>£5,315</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,200</td><td>£5,712</td><td>£7,601</td><td>£16,517</td></tr><tr><td>Net Return</td><td>£803</td><td>£880</td><td>£4,235</td><td>£6,908</td><td>£9,005</td><td>£21,831</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</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>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>