<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>£15,672</td><td>£15,907</td><td>£16,305</td><td>£16,712</td><td>£17,214</td><td>£81,810</td></tr><tr><td>Total Expenses</td><td>£14,875</td><td>£14,944</td><td>£15,027</td><td>£15,111</td><td>£15,204</td><td>£75,161</td></tr><tr><td>Profit Before Tax</td><td>£797</td><td>£963</td><td>£1,278</td><td>£1,601</td><td>£2,010</td><td>£6,649</td></tr><tr><td>Profit After Tax      </td><td>£646</td><td>£780</td><td>£1,035</td><td>£1,297</td><td>£1,628</td><td>£5,386</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,540</td><td>£29,420</td></tr><tr><td>Net Return</td><td>£649</td><td>£783</td><td>£6,735</td><td>£11,471</td><td>£15,167</td><td>£34,806</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>8%</td><td>13%</td><td>17%</td><td>39%</td></tr></tbody></table></div></div></template></turbo-stream>