<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>£8,184</td><td>£8,307</td><td>£8,514</td><td>£8,727</td><td>£8,989</td><td>£42,722</td></tr><tr><td>Total Expenses</td><td>£7,897</td><td>£7,955</td><td>£8,019</td><td>£8,084</td><td>£8,153</td><td>£40,107</td></tr><tr><td>Profit Before Tax</td><td>£287</td><td>£352</td><td>£496</td><td>£643</td><td>£836</td><td>£2,614</td></tr><tr><td>Profit After Tax      </td><td>£233</td><td>£285</td><td>£401</td><td>£521</td><td>£677</td><td>£2,117</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,560</td><td>£4,570</td><td>£6,081</td><td>£13,213</td></tr><tr><td>Net Return</td><td>£234</td><td>£286</td><td>£2,962</td><td>£5,091</td><td>£6,758</td><td>£15,331</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>