<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>£9,684</td><td>£9,829</td><td>£10,075</td><td>£10,327</td><td>£10,637</td><td>£50,552</td></tr><tr><td>Total Expenses</td><td>£8,920</td><td>£8,980</td><td>£9,048</td><td>£9,117</td><td>£9,190</td><td>£45,255</td></tr><tr><td>Profit Before Tax</td><td>£764</td><td>£849</td><td>£1,027</td><td>£1,210</td><td>£1,446</td><td>£5,297</td></tr><tr><td>Profit After Tax      </td><td>£619</td><td>£688</td><td>£832</td><td>£980</td><td>£1,171</td><td>£4,291</td></tr><tr><td>Change In Property Value</td><td>£2</td><td>£2</td><td>£3,000</td><td>£5,355</td><td>£7,126</td><td>£15,484</td></tr><tr><td>Net Return</td><td>£621</td><td>£689</td><td>£3,832</td><td>£6,335</td><td>£8,298</td><td>£19,775</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>3%</td><td>9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>14%</td><td>18%</td><td>43%</td></tr></tbody></table></div></div></template></turbo-stream>