<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>£10,392</td><td>£10,548</td><td>£10,812</td><td>£11,082</td><td>£11,414</td><td>£54,248</td></tr><tr><td>Total Expenses</td><td>£9,486</td><td>£9,548</td><td>£9,617</td><td>£9,688</td><td>£9,764</td><td>£48,104</td></tr><tr><td>Profit Before Tax</td><td>£906</td><td>£1,000</td><td>£1,194</td><td>£1,394</td><td>£1,650</td><td>£6,144</td></tr><tr><td>Profit After Tax      </td><td>£734</td><td>£810</td><td>£967</td><td>£1,129</td><td>£1,337</td><td>£4,976</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,250</td><td>£5,801</td><td>£7,720</td><td>£16,775</td></tr><tr><td>Net Return</td><td>£735</td><td>£812</td><td>£4,217</td><td>£6,930</td><td>£9,057</td><td>£21,751</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>