<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>£8,328</td><td>£8,453</td><td>£8,664</td><td>£8,881</td><td>£9,147</td><td>£43,473</td></tr><tr><td>Total Expenses</td><td>£7,951</td><td>£8,009</td><td>£8,073</td><td>£8,139</td><td>£8,208</td><td>£40,381</td></tr><tr><td>Profit Before Tax</td><td>£377</td><td>£444</td><td>£591</td><td>£742</td><td>£939</td><td>£3,092</td></tr><tr><td>Profit After Tax      </td><td>£305</td><td>£359</td><td>£479</td><td>£601</td><td>£761</td><td>£2,505</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,580</td><td>£4,605</td><td>£6,128</td><td>£13,316</td></tr><tr><td>Net Return</td><td>£307</td><td>£361</td><td>£3,059</td><td>£5,206</td><td>£6,889</td><td>£15,821</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>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>40%</td></tr></tbody></table></div></div></template></turbo-stream>