<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>£8,616</td><td>£8,745</td><td>£8,964</td><td>£9,188</td><td>£9,464</td><td>£44,977</td></tr><tr><td>Total Expenses</td><td>£8,218</td><td>£8,277</td><td>£8,341</td><td>£8,408</td><td>£8,478</td><td>£41,722</td></tr><tr><td>Profit Before Tax</td><td>£398</td><td>£469</td><td>£622</td><td>£780</td><td>£986</td><td>£3,255</td></tr><tr><td>Profit After Tax      </td><td>£323</td><td>£380</td><td>£504</td><td>£632</td><td>£798</td><td>£2,637</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,700</td><td>£4,820</td><td>£6,414</td><td>£13,936</td></tr><tr><td>Net Return</td><td>£324</td><td>£381</td><td>£3,204</td><td>£5,452</td><td>£7,212</td><td>£16,573</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>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>40%</td></tr></tbody></table></div></div></template></turbo-stream>