<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>£8,400</td><td>£8,526</td><td>£8,739</td><td>£8,958</td><td>£9,226</td><td>£43,849</td></tr><tr><td>Total Expenses</td><td>£8,047</td><td>£8,106</td><td>£8,170</td><td>£8,236</td><td>£8,305</td><td>£40,865</td></tr><tr><td>Profit Before Tax</td><td>£353</td><td>£420</td><td>£569</td><td>£722</td><td>£921</td><td>£2,984</td></tr><tr><td>Profit After Tax      </td><td>£286</td><td>£340</td><td>£461</td><td>£585</td><td>£746</td><td>£2,417</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,625</td><td>£4,686</td><td>£6,235</td><td>£13,549</td></tr><tr><td>Net Return</td><td>£287</td><td>£342</td><td>£3,086</td><td>£5,270</td><td>£6,981</td><td>£15,966</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>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>