<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>£23,928</td><td>£24,287</td><td>£24,894</td><td>£25,516</td><td>£26,282</td><td>£124,907</td></tr><tr><td>Total Expenses</td><td>£22,871</td><td>£23,036</td><td>£23,217</td><td>£23,402</td><td>£23,598</td><td>£116,123</td></tr><tr><td>Profit Before Tax</td><td>£1,057</td><td>£1,251</td><td>£1,677</td><td>£2,115</td><td>£2,684</td><td>£8,785</td></tr><tr><td>Profit After Tax      </td><td>£856</td><td>£1,014</td><td>£1,359</td><td>£1,713</td><td>£2,174</td><td>£7,116</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£860</td><td>£1,017</td><td>£8,859</td><td>£15,101</td><td>£19,990</td><td>£45,826</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>1%</td><td>1%</td><td>2%</td><td>6%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>13%</td><td>17%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>