<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>£11,316</td><td>£11,486</td><td>£11,773</td><td>£12,067</td><td>£12,429</td><td>£59,071</td></tr><tr><td>Total Expenses</td><td>£11,007</td><td>£11,070</td><td>£11,142</td><td>£11,215</td><td>£11,294</td><td>£55,728</td></tr><tr><td>Profit Before Tax</td><td>£309</td><td>£416</td><td>£631</td><td>£852</td><td>£1,135</td><td>£3,343</td></tr><tr><td>Profit After Tax      </td><td>£250</td><td>£337</td><td>£511</td><td>£690</td><td>£920</td><td>£2,708</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,970</td><td>£7,087</td><td>£9,430</td><td>£20,491</td></tr><tr><td>Net Return</td><td>£252</td><td>£339</td><td>£4,481</td><td>£7,777</td><td>£10,350</td><td>£23,199</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>4%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>