<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>£7,752</td><td>£7,868</td><td>£8,065</td><td>£8,267</td><td>£8,515</td><td>£40,466</td></tr><tr><td>Total Expenses</td><td>£7,536</td><td>£7,594</td><td>£7,656</td><td>£7,720</td><td>£7,788</td><td>£38,295</td></tr><tr><td>Profit Before Tax</td><td>£216</td><td>£274</td><td>£409</td><td>£546</td><td>£727</td><td>£2,172</td></tr><tr><td>Profit After Tax      </td><td>£175</td><td>£222</td><td>£331</td><td>£442</td><td>£589</td><td>£1,759</td></tr><tr><td>Change In Property Value</td><td>£1</td><td>£1</td><td>£2,400</td><td>£4,284</td><td>£5,701</td><td>£12,387</td></tr><tr><td>Net Return</td><td>£176</td><td>£224</td><td>£2,731</td><td>£4,726</td><td>£6,289</td><td>£14,146</td></tr><tr><td>Return From Rental Income (%)</td><td>0%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>5%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>