<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>£10,008</td><td>£10,158</td><td>£10,412</td><td>£10,672</td><td>£10,993</td><td>£52,243</td></tr><tr><td>Total Expenses</td><td>£9,150</td><td>£9,211</td><td>£9,280</td><td>£9,350</td><td>£9,424</td><td>£46,416</td></tr><tr><td>Profit Before Tax</td><td>£858</td><td>£947</td><td>£1,132</td><td>£1,323</td><td>£1,568</td><td>£5,827</td></tr><tr><td>Profit After Tax      </td><td>£695</td><td>£767</td><td>£917</td><td>£1,071</td><td>£1,270</td><td>£4,720</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,100</td><td>£5,534</td><td>£7,364</td><td>£16,000</td></tr><tr><td>Net Return</td><td>£696</td><td>£768</td><td>£4,017</td><td>£6,605</td><td>£8,634</td><td>£20,721</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>3%</td><td>10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>8%</td><td>14%</td><td>18%</td><td>44%</td></tr></tbody></table></div></div></template></turbo-stream>