<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>£10,656</td><td>£10,816</td><td>£11,086</td><td>£11,363</td><td>£11,704</td><td>£55,626</td></tr><tr><td>Total Expenses</td><td>£9,612</td><td>£9,674</td><td>£9,744</td><td>£9,816</td><td>£9,892</td><td>£48,738</td></tr><tr><td>Profit Before Tax</td><td>£1,044</td><td>£1,142</td><td>£1,342</td><td>£1,548</td><td>£1,812</td><td>£6,888</td></tr><tr><td>Profit After Tax      </td><td>£846</td><td>£925</td><td>£1,087</td><td>£1,254</td><td>£1,468</td><td>£5,579</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,300</td><td>£5,891</td><td>£7,839</td><td>£17,033</td></tr><tr><td>Net Return</td><td>£847</td><td>£927</td><td>£4,387</td><td>£7,144</td><td>£9,306</td><td>£22,612</td></tr><tr><td>Return From Rental Income (%)</td><td>2%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>11%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>14%</td><td>18%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>