<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>£17,604</td><td>£17,868</td><td>£18,315</td><td>£18,773</td><td>£19,336</td><td>£91,895</td></tr><tr><td>Total Expenses</td><td>£16,456</td><td>£16,529</td><td>£16,616</td><td>£16,706</td><td>£16,805</td><td>£83,113</td></tr><tr><td>Profit Before Tax</td><td>£1,148</td><td>£1,339</td><td>£1,698</td><td>£2,067</td><td>£2,531</td><td>£8,782</td></tr><tr><td>Profit After Tax      </td><td>£930</td><td>£1,085</td><td>£1,376</td><td>£1,674</td><td>£2,050</td><td>£7,114</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,400</td><td>£11,424</td><td>£15,202</td><td>£33,033</td></tr><tr><td>Net Return</td><td>£933</td><td>£1,088</td><td>£7,776</td><td>£13,098</td><td>£17,252</td><td>£40,147</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>7%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>