<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>£10,776</td><td>£10,938</td><td>£11,211</td><td>£11,491</td><td>£11,836</td><td>£56,252</td></tr><tr><td>Total Expenses</td><td>£10,021</td><td>£10,083</td><td>£10,153</td><td>£10,225</td><td>£10,302</td><td>£50,784</td></tr><tr><td>Profit Before Tax</td><td>£755</td><td>£855</td><td>£1,058</td><td>£1,266</td><td>£1,534</td><td>£5,468</td></tr><tr><td>Profit After Tax      </td><td>£612</td><td>£692</td><td>£857</td><td>£1,026</td><td>£1,242</td><td>£4,429</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,500</td><td>£6,248</td><td>£8,314</td><td>£18,065</td></tr><tr><td>Net Return</td><td>£614</td><td>£694</td><td>£4,357</td><td>£7,273</td><td>£9,556</td><td>£22,494</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>