<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>£12,912</td><td>£13,106</td><td>£13,433</td><td>£13,769</td><td>£14,182</td><td>£67,402</td></tr><tr><td>Total Expenses</td><td>£12,226</td><td>£12,315</td><td>£12,412</td><td>£12,511</td><td>£12,616</td><td>£62,080</td></tr><tr><td>Profit Before Tax</td><td>£686</td><td>£791</td><td>£1,022</td><td>£1,258</td><td>£1,566</td><td>£5,322</td></tr><tr><td>Profit After Tax      </td><td>£555</td><td>£641</td><td>£827</td><td>£1,019</td><td>£1,268</td><td>£4,311</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£4,000</td><td>£7,140</td><td>£9,501</td><td>£20,646</td></tr><tr><td>Net Return</td><td>£557</td><td>£643</td><td>£4,828</td><td>£8,159</td><td>£10,770</td><td>£24,957</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>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>18%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>