<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>£9,852</td><td>£10,000</td><td>£10,250</td><td>£10,506</td><td>£10,821</td><td>£51,429</td></tr><tr><td>Total Expenses</td><td>£9,333</td><td>£9,394</td><td>£9,462</td><td>£9,531</td><td>£9,606</td><td>£47,326</td></tr><tr><td>Profit Before Tax</td><td>£519</td><td>£606</td><td>£788</td><td>£975</td><td>£1,216</td><td>£4,103</td></tr><tr><td>Profit After Tax      </td><td>£420</td><td>£491</td><td>£638</td><td>£789</td><td>£985</td><td>£3,323</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>£422</td><td>£492</td><td>£3,838</td><td>£6,502</td><td>£8,586</td><td>£19,840</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>40%</td></tr></tbody></table></div></div></template></turbo-stream>