<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>£9,564</td><td>£9,707</td><td>£9,950</td><td>£10,199</td><td>£10,505</td><td>£49,925</td></tr><tr><td>Total Expenses</td><td>£8,908</td><td>£8,968</td><td>£9,035</td><td>£9,104</td><td>£9,177</td><td>£45,192</td></tr><tr><td>Profit Before Tax</td><td>£656</td><td>£739</td><td>£915</td><td>£1,095</td><td>£1,328</td><td>£4,733</td></tr><tr><td>Profit After Tax      </td><td>£532</td><td>£599</td><td>£741</td><td>£887</td><td>£1,075</td><td>£3,834</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,000</td><td>£5,355</td><td>£7,126</td><td>£15,484</td></tr><tr><td>Net Return</td><td>£533</td><td>£600</td><td>£3,741</td><td>£6,242</td><td>£8,202</td><td>£19,318</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</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>