<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>£10,332</td><td>£10,487</td><td>£10,749</td><td>£11,018</td><td>£11,348</td><td>£53,934</td></tr><tr><td>Total Expenses</td><td>£9,381</td><td>£9,443</td><td>£9,512</td><td>£9,583</td><td>£9,658</td><td>£47,577</td></tr><tr><td>Profit Before Tax</td><td>£951</td><td>£1,044</td><td>£1,237</td><td>£1,435</td><td>£1,690</td><td>£6,358</td></tr><tr><td>Profit After Tax      </td><td>£770</td><td>£846</td><td>£1,002</td><td>£1,163</td><td>£1,369</td><td>£5,150</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,200</td><td>£5,712</td><td>£7,601</td><td>£16,517</td></tr><tr><td>Net Return</td><td>£772</td><td>£847</td><td>£4,202</td><td>£6,875</td><td>£8,970</td><td>£21,666</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>