<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>£9,060</td><td>£9,196</td><td>£9,426</td><td>£9,661</td><td>£9,951</td><td>£47,294</td></tr><tr><td>Total Expenses</td><td>£8,470</td><td>£8,530</td><td>£8,596</td><td>£8,663</td><td>£8,735</td><td>£42,995</td></tr><tr><td>Profit Before Tax</td><td>£590</td><td>£666</td><td>£830</td><td>£998</td><td>£1,216</td><td>£4,300</td></tr><tr><td>Profit After Tax      </td><td>£478</td><td>£539</td><td>£672</td><td>£808</td><td>£985</td><td>£3,483</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,805</td><td>£5,007</td><td>£6,663</td><td>£14,478</td></tr><tr><td>Net Return</td><td>£479</td><td>£541</td><td>£3,477</td><td>£5,815</td><td>£7,648</td><td>£17,960</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>