<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>£20,736</td><td>£21,047</td><td>£21,573</td><td>£22,113</td><td>£22,776</td><td>£108,245</td></tr><tr><td>Total Expenses</td><td>£19,354</td><td>£19,486</td><td>£19,633</td><td>£19,783</td><td>£19,943</td><td>£98,198</td></tr><tr><td>Profit Before Tax</td><td>£1,382</td><td>£1,561</td><td>£1,940</td><td>£2,330</td><td>£2,833</td><td>£10,046</td></tr><tr><td>Profit After Tax      </td><td>£1,119</td><td>£1,264</td><td>£1,572</td><td>£1,887</td><td>£2,295</td><td>£8,137</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£33,549</td></tr><tr><td>Net Return</td><td>£1,123</td><td>£1,268</td><td>£8,072</td><td>£13,490</td><td>£17,735</td><td>£41,687</td></tr><tr><td>Return From Rental Income (%)</td><td>1%</td><td>1%</td><td>2%</td><td>2%</td><td>2%</td><td>8%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>8%</td><td>13%</td><td>17%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>