<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>£8,556</td><td>£8,684</td><td>£8,901</td><td>£9,124</td><td>£9,398</td><td>£44,663</td></tr><tr><td>Total Expenses</td><td>£8,113</td><td>£8,171</td><td>£8,236</td><td>£8,302</td><td>£8,372</td><td>£41,194</td></tr><tr><td>Profit Before Tax</td><td>£443</td><td>£513</td><td>£665</td><td>£822</td><td>£1,026</td><td>£3,469</td></tr><tr><td>Profit After Tax      </td><td>£359</td><td>£416</td><td>£539</td><td>£666</td><td>£831</td><td>£2,810</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,650</td><td>£4,730</td><td>£6,295</td><td>£13,678</td></tr><tr><td>Net Return</td><td>£361</td><td>£417</td><td>£3,189</td><td>£5,396</td><td>£7,125</td><td>£16,488</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>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>