<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>£11,940</td><td>£12,119</td><td>£12,422</td><td>£12,733</td><td>£13,115</td><td>£62,328</td></tr><tr><td>Total Expenses</td><td>£11,265</td><td>£11,346</td><td>£11,435</td><td>£11,526</td><td>£11,622</td><td>£57,193</td></tr><tr><td>Profit Before Tax</td><td>£675</td><td>£774</td><td>£988</td><td>£1,207</td><td>£1,493</td><td>£5,136</td></tr><tr><td>Profit After Tax      </td><td>£547</td><td>£627</td><td>£800</td><td>£978</td><td>£1,209</td><td>£4,160</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,700</td><td>£6,605</td><td>£8,789</td><td>£19,097</td></tr><tr><td>Net Return</td><td>£549</td><td>£628</td><td>£4,500</td><td>£7,582</td><td>£9,998</td><td>£23,257</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>18%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>