<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>£8,076</td><td>£8,197</td><td>£8,402</td><td>£8,612</td><td>£8,870</td><td>£42,158</td></tr><tr><td>Total Expenses</td><td>£7,767</td><td>£7,825</td><td>£7,889</td><td>£7,953</td><td>£8,022</td><td>£39,456</td></tr><tr><td>Profit Before Tax</td><td>£309</td><td>£372</td><td>£514</td><td>£659</td><td>£849</td><td>£2,702</td></tr><tr><td>Profit After Tax      </td><td>£250</td><td>£301</td><td>£416</td><td>£534</td><td>£687</td><td>£2,189</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,500</td><td>£4,463</td><td>£5,938</td><td>£12,904</td></tr><tr><td>Net Return</td><td>£252</td><td>£303</td><td>£2,916</td><td>£4,996</td><td>£6,626</td><td>£15,092</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>39%</td></tr></tbody></table></div></div></template></turbo-stream>