<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>£9,948</td><td>£10,097</td><td>£10,350</td><td>£10,608</td><td>£10,927</td><td>£51,930</td></tr><tr><td>Total Expenses</td><td>£9,263</td><td>£9,324</td><td>£9,393</td><td>£9,462</td><td>£9,537</td><td>£46,980</td></tr><tr><td>Profit Before Tax</td><td>£685</td><td>£773</td><td>£957</td><td>£1,146</td><td>£1,390</td><td>£4,950</td></tr><tr><td>Profit After Tax      </td><td>£554</td><td>£626</td><td>£775</td><td>£928</td><td>£1,126</td><td>£4,010</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,160</td><td>£5,641</td><td>£7,506</td><td>£16,310</td></tr><tr><td>Net Return</td><td>£556</td><td>£628</td><td>£3,935</td><td>£6,569</td><td>£8,632</td><td>£20,320</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>42%</td></tr></tbody></table></div></div></template></turbo-stream>